LHSDB - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - $100 - 5 831 - 97,18%
Level 2:	5000 - $60 - 4 677 - 93,53%
Level 3:	2000 - $35 - 1 825 - 91,25%
Level 4:	4000 - $20 - 3 601 - 90,01%
Luxury :	1000 - $200 - 893 - 89,30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 826 - 93,48%
Average Income per Game	$600,844
Year to Date Revenue	$1,201,687
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,349,997
Farm Players Total Salaries	$251,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$2,105,950
Farm Year To Date Expenses	$75,660
Pro Salary Cap To Date	$2,028,106
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,033,740
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$159,730
Pro Estimated Expenses	$27,633,290
Farm Remaining Season Days	187
Farm Expenses Per Days	$6,286
Farm Estimated Expenses	$1,175,482
Estimated Season Expenses	$28,808,772
Season Salary Cap	$30,849,997
Estimate Under Maximum Salary Cap of $50,000,000	$19,150,003
Estimate Over Minimum Salary Cap of $30,000,000	$849,997
Current Bank Account	$136,587,652
Projected Bank Account	$131,812,620

Pro Players Salaries
Ben Chiarot (Out of Payroll)	$3,500,000 (1)
Philipp Grubauer	$3,000,000 (1)
Erik Gustafsson	$2,500,000 (1)
Olli Maatta	$2,500,000 (1)
Yegor Sharangovich	$2,500,000 (1)
Cam York	$2,500,000 (2)
Kaapo Kakko	$1,999,999 (2)
Ryan Strome	$1,829,906 (1)
Conor Timmins	$1,620,092 (2)
Mathew Dumba	$1,000,000 (2)
Kasperi Kapanen	$1,000,000 (3)
Evan Rodrigues	$1,000,000 (2)
Justin Brazeau	$1,000,000 (1)
Michael Rasmussen	$1,000,000 (3)
Ryan Leonard	$900,000 (4)
Cutter Gauthier	$900,000 (3)
Jackson LaCombe	$500,000 (2)
Linus Karlsson	$500,000 (1)
Jonatan Berggren	$500,000 (1)
Oskar Back	$500,000 (4)
Yan Kuznetsov	$500,000 (2)
Thomas Milic	$300,000 (2)
Martin Frk	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $31,849,997
Year 22 : $13,720,091
Year 23 : $4,300,000
Year 24 : $1,400,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $31,849,997
Year 22 : $13,720,091
Year 23 : $4,300,000
Year 24 : $1,400,000

Farm Players Salaries
Dennis Gilbert	$10,000 (1)
Laurent Dauphin	$10,000 (2)
Jamie Drysdale	$9,000 (2)
Daniil But	$9,000 (4)
Nate Danielson	$9,000 (3)
Conor Geekie	$9,000 (3)
David Jiricek	$9,000 (2)
Aleksi Heimosalmi	$5,000 (3)
Brendan Warren	$5,000 (1)
Leon Muggli	$5,000 (4)
Luca Cagnoni	$5,000 (3)
Jesse Pulkkinen	$5,000 (4)
Sean Farrell	$5,000 (2)
Isaiah Saville	$5,000 (4)
Felix Unger Sorum	$5,000 (3)
Justin Holl	$5,000 (2)
David Edstrom	$5,000 (4)
Sasha Pastujov	$5,000 (2)
Luca Pinelli	$5,000 (4)
Dominik Badinka	$5,000 (4)
Ryan Chesley	$5,000 (4)
Anton Wahlberg	$5,000 (3)
Justin Barron	$5,000 (1)
Andrew Gibson	$5,000 (4)
Martin Misiak	$5,000 (4)
Beau Akey	$5,000 (4)
Roby Jarventie	$5,000 (4)
Drew Helleson	$5,000 (4)
Noel Nordh	$5,000 (4)
Caden Price	$5,000 (4)
Francesco Pinelli	$5,000 (2)
Keaton Middleton	$3,000 (1)
Atley Calvert	$3,000 (1)
Adam Edstrom	$3,000 (1)
Ian Moore	$3,000 (2)
Jack Malone	$3,000 (2)
Scott Ratzlaff	$3,000 (4)
Jaroslav Chmelar	$3,000 (3)
Nolan Foote	$3,000 (1)
Simon Lundmark	$3,000 (4)
Roman Ahcan	$3,000 (1)
Vincent Sevigny	$3,000 (4)
Tomas Hamara	$3,000 (4)
Sam Stange	$3,000 (4)
Nikita Susuyev	$3,000 (4)
Milo Roelens	$3,000 (1)
Joseph Arntsen	$3,000 (1)
Nico Myatovic	$3,000 (2)
Logan Morrison	$3,000 (1)
Jonathan Gruden	$3,000 (2)
Jacob Perreault	$3,000 (1)
William Trudeau	$3,000 (1)
Hunter Skinner	$3,000 (1)
Judd Caulfield	$3,000 (2)
Total Farm Players	54
Salary Commitment
Year 21 : $254,000
Year 22 : $201,000
Year 23 : $138,000
Year 24 : $97,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Bank North Center
Level 1:	6000 - $100 - 5 587 - 93,11%
Level 2:	5000 - $60 - 4 624 - 92,47%
Level 3:	2000 - $35 - 1 941 - 97,03%
Level 4:	4000 - $20 - 3 708 - 92,69%
Luxury :	1000 - $200 - 939 - 93,93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 915 - 95,75%
Farm Level 2:	1000 - $15 - 866 - 86,60%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	16 797 - 93,32%
Average Income per Game	$594,649
Year to Date Revenue	$2,378,594
Farm
Home Games Left	35
Average Attendance - %	2 781 - 92,70%
Average Income per Game	$70,413
Year to Date Revenue	$70,413
Expense
Pro Players Total Salaries	$52,499,999
Farm Players Total Salaries	$78,750
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$3,729,732
Farm Year To Date Expenses	$65,187
Pro Salary Cap To Date	$3,405,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,596,643
Farm Estimated Season Revenue	$2,464,455
Pro Remaining Season Days	173
Pro Expenses Per Days	$310,811
Pro Estimated Expenses	$53,770,303
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,421
Farm Estimated Expenses	$1,013,727
Estimated Season Expenses	$54,784,030
Season Salary Cap	$49,999,999
Estimate Under Maximum Salary Cap of $50,000,000	$1
Estimate Over Minimum Salary Cap of $30,000,000	$19,999,999
Current Bank Account	$864,038,611
Projected Bank Account	$834,315,679

Pro Players Salaries
Tim Stutzle	$5,000,000 (3)
Drake Batherson	$5,000,000 (3)
Thomas Chabot	$5,000,000 (3)
Darnell Nurse	$5,000,000 (1)
Tage Thompson	$5,000,000 (3)
Linus Ullmark	$5,000,000 (4)
Brock Nelson	$3,500,000 (3)
K'Andre Miller	$3,500,000 (1)
Josh Norris	$3,500,000 (3)
Hampus Lindholm	$3,500,000 (1)
Shane Pinto	$3,499,999 (1)
Parker Wotherspoon	$1,000,000 (3)
JJ Peterka	$900,000 (1)
John Beecher	$500,000 (1)
Jet Greaves	$500,000 (2)
Luke Evangelista	$500,000 (1)
Luke Glendening	$500,000 (1)
Tyler Kleven	$500,000 (2)
Noah Gregor	$300,000 (3)
Alex Laferriere	$300,000 (2)
Total Pro Players	20
Salary Commitment
Year 21 : $52,499,999
Year 22 : $34,600,000
Year 23 : $33,300,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $52,499,999
Year 22 : $34,600,000
Year 23 : $33,300,000
Year 24 : $5,000,000

Farm Players Salaries
Ivan Fedotov	$10,000 (2)
Connor Ungar	$5,000 (2)
Curtis McKenzie	$5,000 (2)
Frederic Brunet	$5,000 (2)
Anthony Richard	$4,550 (2)
Phillip Di Giuseppe	$4,200 (4)
Jeremy Smith	$3,000 (3)
Hunter McDonald	$3,000 (2)
Bennett Schimek	$3,000 (2)
Djibril Toure	$3,000 (1)
Ethan Keppen	$3,000 (1)
Xavier Parent	$3,000 (2)
Justin Ertel	$3,000 (3)
Jesper Vikman	$3,000 (2)
Lucas Ciona	$3,000 (3)
Karsen Dorwart	$3,000 (2)
Ryan McAllister	$3,000 (2)
Chase Wouters	$3,000 (1)
Cole Clayton	$3,000 (2)
Maxence Guenette	$3,000 (2)
Alex Gagne	$3,000 (4)
Total Farm Players	21
Salary Commitment
Year 21 : $78,750
Year 22 : $69,750
Year 23 : $16,200
Year 24 : $7,200
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Marine Midland Arena
Level 1:	6000 - $100 - 5 619 - 93,65%
Level 2:	5000 - $60 - 4 756 - 95,13%
Level 3:	2000 - $35 - 1 752 - 87,61%
Level 4:	4000 - $20 - 3 809 - 95,21%
Luxury :	1000 - $200 - 940 - 94,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 779 - 88,95%
Farm Level 2:	1000 - $15 - 974 - 97,40%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	16 876 - 93,75%
Average Income per Game	$598,102
Year to Date Revenue	$2,392,408
Farm
Home Games Left	35
Average Attendance - %	2 753 - 91,77%
Average Income per Game	$67,650
Year to Date Revenue	$67,650
Expense
Pro Players Total Salaries	$48,102,033
Farm Players Total Salaries	$91,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,212,565
Farm Year To Date Expenses	$65,379
Pro Salary Cap To Date	$3,147,699
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,727,876
Farm Estimated Season Revenue	$2,367,750
Pro Remaining Season Days	173
Pro Expenses Per Days	$265,416
Pro Estimated Expenses	$45,916,968
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,482
Farm Estimated Expenses	$1,025,134
Estimated Season Expenses	$46,942,102
Season Salary Cap	$48,102,033
Estimate Under Maximum Salary Cap of $50,000,000	$1,897,967
Estimate Over Minimum Salary Cap of $30,000,000	$18,102,033
Current Bank Account	$83,910,047
Projected Bank Account	$62,063,571

Pro Players Salaries
Artemi Panarin	$6,500,000 (3)
Brayden Point	$6,500,000 (1)
Nikolaj Ehlers	$5,000,000 (3)
Sean Monahan	$3,500,000 (4)
Vince Dunn	$3,500,000 (3)
Karel Vejmelka	$3,000,000 (1)
Erik Cernak	$2,793,667 (4)
Marcus Pettersson	$2,750,000 (3)
Vladimir Tarasenko	$2,500,000 (3)
Morgan Frost	$2,500,000 (3)
Cam Fowler	$2,200,000 (3)
Ross Colton	$1,708,366 (1)
Kevin Lankinen	$1,000,000 (1)
Ryan Graves	$1,000,000 (2)
Matt Savoie	$900,000 (3)
Evgenii Dadonov	$750,000 (2)
Ondrej Palat	$500,000 (3)
Luca Del Bel Belluz	$500,000 (2)
Ethen Frank	$500,000 (2)
Ryan Shea	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 21 : $48,102,033
Year 22 : $35,393,667
Year 23 : $32,643,667
Year 24 : $6,293,667
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $48,102,033
Year 22 : $35,393,667
Year 23 : $32,643,667
Year 24 : $6,293,667

Farm Players Salaries
Noah Juulsen	$10,000 (1)
Dalibor Dvorsky	$9,000 (3)
Jaxson Stauber	$5,000 (2)
William Villeneuve	$5,000 (1)
Arturs Silovs	$5,000 (1)
Daemon Hunt	$5,000 (1)
Sam Lafferty	$5,000 (1)
Taylor Ward	$5,000 (4)
Oasiz Wiesblatt	$3,000 (2)
Riese Gaber	$3,000 (1)
Brandon Scanlin	$3,000 (2)
Massimo Rizzo	$3,000 (1)
Matt Kiersted	$3,000 (1)
Owen Sillinger	$3,000 (2)
Maxwell Crozier	$3,000 (2)
Matthew Seminoff	$3,000 (2)
Lleyton Moore	$3,000 (4)
Cam Allen	$3,000 (4)
Ben King	$3,000 (2)
Charles-Alexis Legault	$3,000 (3)
Arthur Kaliyev	$3,000 (3)
Raphael Lavoie	$3,000 (1)
Total Farm Players	22
Salary Commitment
Year 21 : $91,000
Year 22 : $49,000
Year 23 : $26,000
Year 24 : $11,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Airlines Saddledome
Level 1:	6000 - $110 - 4 516 - 75,27%
Level 2:	5000 - $65 - 3 795 - 75,89%
Level 3:	2000 - $35 - 1 884 - 94,20%
Level 4:	4000 - $20 - 3 630 - 90,75%
Luxury :	1000 - $200 - 940 - 94,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 925 - 96,23%
Farm Level 2:	1000 - $15 - 961 - 96,05%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	14 765 - 82,03%
Average Income per Game	$545,676
Year to Date Revenue	$1,637,028
Farm
Home Games Left	34
Average Attendance - %	2 885 - 96,17%
Average Income per Game	$71,953
Year to Date Revenue	$143,906
Expense
Pro Players Total Salaries	$37,027,972
Farm Players Total Salaries	$58,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,761,275
Farm Year To Date Expenses	$63,804
Pro Salary Cap To Date	$2,436,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,281,364
Farm Estimated Season Revenue	$2,446,402
Pro Remaining Season Days	173
Pro Expenses Per Days	$227,178
Pro Estimated Expenses	$39,301,794
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,317
Farm Estimated Expenses	$994,279
Estimated Season Expenses	$40,296,073
Season Salary Cap	$37,027,972
Estimate Under Maximum Salary Cap of $50,000,000	$12,972,028
Estimate Over Minimum Salary Cap of $30,000,000	$7,027,972
Current Bank Account	$25,674,592
Projected Bank Account	$9,106,285

Pro Players Salaries
Jake Walman	$4,017,833 (3)
Jeff Petry	$2,500,000 (2)
Nick Perbix	$2,500,000 (4)
Frederick Gaudreau	$2,500,000 (1)
Connor Clifton	$2,500,000 (1)
Phillip Danault	$2,500,000 (1)
Jason Dickinson	$2,500,000 (1)
Reilly Smith	$2,450,000 (2)
Joonas Korpisalo	$2,250,000 (2)
Charlie Lindgren	$2,000,000 (1)
Oliver Bjorkstrand	$1,923,266 (1)
Conor Garland	$1,899,675 (2)
Erik Gudbranson	$1,534,198 (1)
Blake Lizotte	$1,000,000 (4)
Radek Faksa	$1,000,000 (2)
Marcus Foligno	$783,000 (3)
Joel Hanley	$500,000 (1)
Kevin Rooney	$500,000 (1)
Dryden Hunt	$500,000 (3)
Luke Kunin	$500,000 (4)
Austin Watson	$500,000 (3)
Roland McKeown	$370,000 (3)
Zach Metsa	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $37,027,972
Year 22 : $20,270,508
Year 23 : $10,170,833
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $37,027,972
Year 22 : $20,270,508
Year 23 : $10,170,833
Year 24 : $4,000,000

Farm Players Salaries
Calvin Pickard	$20,000 (1)
Magnus Chrona	$5,000 (2)
Sheldon Dries	$5,000 (1)
Colton Dach	$5,000 (2)
John Hayden	$5,000 (1)
Riley Mercer	$3,000 (2)
Nick Cicek	$3,000 (1)
Justin Dowling	$3,000 (1)
James Hamblin	$3,000 (1)
Mitchell Stephens	$3,000 (1)
Luke Toporowski	$3,000 (1)
Total Farm Players	11
Salary Commitment
Year 21 : $58,000
Year 22 : $13,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Raleigh Sports Arena
Level 1:	6000 - $100 - 5 496 - 91,60%
Level 2:	5000 - $60 - 4 633 - 92,67%
Level 3:	2000 - $35 - 1 870 - 93,50%
Level 4:	4000 - $20 - 3 871 - 96,78%
Luxury :	1000 - $200 - 986 - 98,63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 901 - 95,05%
Farm Level 2:	1000 - $15 - 877 - 87,70%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	16 857 - 93,65%
Average Income per Game	$595,549
Year to Date Revenue	$1,786,648
Farm
Home Games Left	35
Average Attendance - %	2 778 - 92,60%
Average Income per Game	$70,127
Year to Date Revenue	$70,127
Expense
Pro Players Total Salaries	$49,606,500
Farm Players Total Salaries	$155,390
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,353,940
Farm Year To Date Expenses	$69,672
Pro Salary Cap To Date	$3,217,716
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,226,424
Farm Estimated Season Revenue	$2,454,445
Pro Remaining Season Days	173
Pro Expenses Per Days	$279,495
Pro Estimated Expenses	$48,352,635
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,806
Farm Estimated Expenses	$1,085,722
Estimated Season Expenses	$49,438,357
Season Salary Cap	$49,606,500
Estimate Under Maximum Salary Cap of $50,000,000	$393,500
Estimate Over Minimum Salary Cap of $30,000,000	$19,606,500
Current Bank Account	$46,459,843
Projected Bank Account	$22,702,355

Pro Players Salaries
Kyle Connor	$6,500,000 (3)
Igor Shesterkin	$5,000,000 (4)
Josh Morrissey	$5,000,000 (4)
Elias Pettersson	$4,250,000 (3)
Sidney Crosby	$4,000,000 (1)
Filip Hronek	$3,500,000 (3)
Drew Doughty	$3,500,000 (3)
Ryan Hartman	$2,500,000 (1)
Mikey Anderson	$2,500,000 (2)
Jake Middleton	$2,000,000 (3)
Casey DeSmith	$1,790,000 (3)
Noel Acciari	$1,000,000 (4)
Cody Glass	$1,000,000 (1)
Zemgus Girgensons	$1,000,000 (2)
Yakov Trenin	$1,000,000 (4)
James Reimer	$900,000 (1)
Frank Nazar	$900,000 (3)
Ridly Greig	$900,000 (1)
Connor Brown	$500,000 (1)
Connor Dewar	$500,000 (1)
Trent Frederic	$466,500 (1)
Declan Carlile	$300,000 (1)
Alexander Petrovic	$300,000 (1)
Jack St. Ivany	$300,000 (1)
Total Pro Players	24
Salary Commitment
Year 21 : $49,606,500
Year 22 : $37,940,000
Year 23 : $34,440,000
Year 24 : $12,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,606,500
Year 22 : $37,940,000
Year 23 : $34,440,000
Year 24 : $12,000,000

Farm Players Salaries
Sammy Blais	$10,000 (1)
Stefan Noesen	$9,090 (1)
Brad Lambert	$9,000 (2)
Tom Willander	$9,000 (4)
Quentin Musty	$9,000 (4)
Marcus Hogberg	$8,750 (4)
Alex Belzile	$8,000 (3)
Jack LaFontaine	$5,000 (4)
Nils Hoglander	$5,000 (3)
Amadeus Lombardi	$5,000 (2)
Cal Foote	$5,000 (3)
Colin White	$5,000 (3)
David Spacek	$5,000 (2)
Max Jones	$5,000 (3)
Jeff Malott	$5,000 (2)
Aidan Thompson	$5,000 (4)
Gerry Mayhew	$5,000 (1)
Lucas Johansen	$5,000 (3)
Jake Bean	$5,000 (2)
Kale Clague	$5,000 (2)
Valtteri Puustinen	$5,000 (4)
Ethan Bear	$4,550 (4)
Ty Gallagher	$3,000 (3)
Brendan Hoffman	$3,000 (2)
Blake Biondi	$3,000 (4)
Akil Thomas	$3,000 (3)
Hunter Jones	$3,000 (1)
Philip Kemp	$3,000 (2)
Total Farm Players	28
Salary Commitment
Year 21 : $155,390
Year 22 : $128,300
Year 23 : $88,300
Year 24 : $49,300
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5 565 - 92,75%
Level 2:	5000 - $60 - 4 691 - 93,82%
Level 3:	2000 - $35 - 1 902 - 95,10%
Level 4:	4000 - $20 - 3 803 - 95,08%
Luxury :	1000 - $200 - 948 - 94,75%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 964 - 96,40%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 909 - 93,94%
Average Income per Game	$596,746
Year to Date Revenue	$1,193,492
Farm
Home Games Left	35
Average Attendance - %	2 964 - 98,80%
Average Income per Game	$74,325
Year to Date Revenue	$74,325
Expense
Pro Players Total Salaries	$47,700,000
Farm Players Total Salaries	$63,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,199,458
Farm Year To Date Expenses	$64,249
Pro Salary Cap To Date	$3,134,597
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,869,840
Farm Estimated Season Revenue	$2,601,375
Pro Remaining Season Days	173
Pro Expenses Per Days	$263,243
Pro Estimated Expenses	$45,541,039
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,342
Farm Estimated Expenses	$998,954
Estimated Season Expenses	$46,539,993
Season Salary Cap	$47,700,000
Estimate Under Maximum Salary Cap of $50,000,000	$2,300,000
Estimate Over Minimum Salary Cap of $30,000,000	$17,700,000
Current Bank Account	$2,826,330
Projected Bank Account	($17,242,448)

Pro Players Salaries
Kevin Fiala	$5,000,000 (2)
Ilya Sorokin (Out of Payroll)	$5,000,000 (2)
Pierre-Luc Dubois	$3,500,000 (1)
Chandler Stephenson	$3,500,000 (2)
Joel Eriksson Ek	$3,500,000 (3)
Timo Meier	$3,500,000 (3)
Artem Zub	$3,500,000 (3)
Lawson Crouse	$2,500,000 (3)
Dawson Mercer	$2,500,000 (1)
Alex Vlasic (Out of Payroll)	$2,500,000 (1)
Vincent Desharnais	$2,500,000 (2)
Dante Fabbro	$2,500,000 (3)
Sean Durzi	$2,500,000 (1)
Joel Hofer	$2,000,000 (1)
Simon Holmstrom	$1,000,000 (3)
Cole Sillinger	$1,000,000 (2)
Isak Rosen	$900,000 (1)
Mackie Samoskevich	$900,000 (2)
Tyson Foerster	$900,000 (1)
Ethan Del Mastro	$500,000 (2)
Lian Bichsel	$500,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $50,200,000
Year 22 : $35,400,000
Year 23 : $16,500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,200,000
Year 22 : $35,400,000
Year 23 : $16,500,000
Year 24 : $0

Farm Players Salaries
Ville Koivunen	$9,000 (3)
Cole Eiserman	$9,000 (4)
William Rousseau	$3,000 (1)
Marek Alscher	$3,000 (3)
Austin Brimmer	$3,000 (2)
Charlie Wright	$3,000 (1)
Borya Valis	$3,000 (2)
Gleb Veremyev	$3,000 (1)
Landen Hookey	$3,000 (2)
Tristan Allard	$3,000 (1)
Logan Terness	$3,000 (2)
Max McCue	$3,000 (1)
Sawyer Boulton	$3,000 (1)
Zachary Hayes	$3,000 (1)
Isak Posch	$3,000 (2)
Vadim Zherenko	$3,000 (1)
Atro Leppanen	$3,000 (2)
Total Farm Players	17
Salary Commitment
Year 21 : $63,000
Year 22 : $39,000
Year 23 : $21,000
Year 24 : $9,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5 542 - 92,36%
Level 2:	5000 - $60 - 4 702 - 94,04%
Level 3:	2000 - $35 - 1 936 - 96,78%
Level 4:	4000 - $20 - 3 667 - 91,67%
Luxury :	1000 - $200 - 964 - 96,37%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 976 - 98,78%
Farm Level 2:	1000 - $15 - 990 - 98,95%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	16 810 - 93,39%
Average Income per Game	$596,752
Year to Date Revenue	$1,790,256
Farm
Home Games Left	34
Average Attendance - %	2 965 - 98,83%
Average Income per Game	$73,907
Year to Date Revenue	$147,814
Expense
Pro Players Total Salaries	$44,100,000
Farm Players Total Salaries	$97,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,222,705
Farm Year To Date Expenses	$66,123
Pro Salary Cap To Date	$3,157,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,273,328
Farm Estimated Season Revenue	$2,512,838
Pro Remaining Season Days	173
Pro Expenses Per Days	$243,784
Pro Estimated Expenses	$42,174,632
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,514
Farm Estimated Expenses	$1,031,118
Estimated Season Expenses	$43,205,750
Season Salary Cap	$44,100,000
Estimate Under Maximum Salary Cap of $50,000,000	$5,900,000
Estimate Over Minimum Salary Cap of $30,000,000	$14,100,000
Current Bank Account	$67,126,257
Projected Bank Account	$49,706,673

Pro Players Salaries
Juuse Saros (Out of Payroll)	$5,000,000 (3)
Dylan Larkin	$5,000,000 (4)
Jaccob Slavin	$5,000,000 (2)
MacKenzie Weegar	$5,000,000 (1)
Tom Wilson	$5,000,000 (3)
Pavel Buchnevich	$3,500,000 (1)
Elias Lindholm	$3,500,000 (1)
Bowen Byram	$2,500,000 (3)
Jack Quinn	$2,500,000 (4)
Pavel Dorofeyev	$2,500,000 (2)
Ryan Lindgren	$2,500,000 (3)
Chris Kreider	$2,000,000 (3)
Logan O'Connor	$1,000,000 (3)
Matthew Wood	$900,000 (4)
Alex Nedeljkovic	$900,000 (1)
Steven Santini	$500,000 (1)
Jimmy Schuldt	$500,000 (1)
Tomas Nosek	$500,000 (1)
Hudson Fasching	$500,000 (4)
Jacob Quillan	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 21 : $49,100,000
Year 22 : $34,400,000
Year 23 : $26,900,000
Year 24 : $8,900,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,100,000
Year 22 : $34,400,000
Year 23 : $26,900,000
Year 24 : $8,900,000

Farm Players Salaries
Brendan Smith	$10,800 (1)
Zack Ostapchuk	$7,500 (2)
Zach Aston-Reese	$5,000 (1)
Carey Terrance	$5,000 (4)
Kurtis MacDermid	$5,000 (3)
Jakub Brabenec	$5,000 (2)
Oskar Pettersson	$5,000 (2)
Calle Clang	$5,000 (1)
Ryan Winterton	$5,000 (2)
Givani Smith	$5,000 (1)
Noah Philp	$3,000 (3)
Samuel Johannesson	$3,000 (3)
Rhett Pitlick	$3,000 (4)
Sean Day	$3,000 (4)
Juho Lammikko	$3,000 (2)
Viliam Kmec	$3,000 (2)
Jakub Rychlovsky	$3,000 (1)
Cole Reinhardt	$3,000 (4)
Vitali Kravtsov	$3,000 (4)
Cameron Berg	$3,000 (4)
Caleb MacDonald	$3,000 (2)
Bradley Marek	$3,000 (1)
Nikita Quapp	$3,000 (2)
Total Farm Players	23
Salary Commitment
Year 21 : $97,300
Year 22 : $65,500
Year 23 : $31,000
Year 24 : $20,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Columbus Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5 782 - 96,37%
Level 2:	5000 - $60 - 4 865 - 97,30%
Level 3:	2000 - $35 - 1 931 - 96,53%
Level 4:	4000 - $20 - 3 883 - 97,07%
Luxury :	1000 - $200 - 970 - 97,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 430 - 96,84%
Average Income per Game	$616,757
Year to Date Revenue	$1,850,270
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,960,078
Farm Players Total Salaries	$55,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$2,462,280
Farm Year To Date Expenses	$63,546
Pro Salary Cap To Date	$2,397,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,053,510
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$205,190
Pro Estimated Expenses	$35,497,870
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,302
Farm Estimated Expenses	$991,474
Estimated Season Expenses	$36,489,344
Season Salary Cap	$40,960,078
Estimate Under Maximum Salary Cap of $50,000,000	$9,039,922
Estimate Over Minimum Salary Cap of $30,000,000	$10,960,078
Current Bank Account	$4,013,310
Projected Bank Account	($8,422,524)

Pro Players Salaries
Andrei Vasilevskiy	$5,000,000 (3)
Dougie Hamilton	$3,500,000 (2)
Bryan Rust	$3,500,000 (1)
Dylan Strome	$3,500,000 (1)
Jordan Kyrou	$3,500,000 (1)
J.J. Moser	$2,500,000 (1)
Jeremy Lauzon	$2,500,000 (1)
Adam Henrique	$2,000,000 (3)
Michael Bunting	$1,761,578 (1)
Dmitry Kulikov	$1,628,500 (3)
Nick Leddy	$1,020,000 (1)
Dakota Joshua	$1,000,000 (2)
Denton Mateychuk	$900,000 (3)
Ben Kindel	$900,000 (4)
Jagger Firkus	$900,000 (3)
Jaycob Megna	$750,000 (1)
Hunter Shepard	$500,000 (1)
Paul Cotter	$500,000 (1)
Tanner Pearson	$500,000 (3)
Dylan Gambrell	$300,000 (1)
Nick Cousins	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $36,960,078
Year 22 : $16,628,500
Year 23 : $11,828,500
Year 24 : $900,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $36,960,078
Year 22 : $16,628,500
Year 23 : $11,828,500
Year 24 : $900,000

Farm Players Salaries
Matt D. Murray	$5,000 (2)
Daniil Miromanov	$5,000 (2)
Nikolas Matinpalo	$5,000 (1)
Artem Grushnikov	$5,000 (2)
Cam Lund	$5,000 (3)
Nikita Pavlychev	$3,000 (3)
Ryan Reaves	$3,000 (1)
Louie Belpedio	$3,000 (3)
Joey Larson	$3,000 (2)
Gavin Bayreuther	$3,000 (3)
Pierrick Dube	$3,000 (2)
Jake Leschyshyn	$3,000 (1)
Cade Webber	$3,000 (1)
Artem Shlaine	$3,000 (2)
Braden Hache	$3,000 (1)
Total Farm Players	15
Salary Commitment
Year 21 : $55,000
Year 22 : $38,000
Year 23 : $14,000
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Reunion Arena
Level 1:	6000 - $80 - 5 963 - 99,38%
Level 2:	5000 - $45 - 4 865 - 97,30%
Level 3:	2000 - $30 - 1 987 - 99,35%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $180 - 974 - 97,35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 859 - 92,93%
Farm Level 2:	1000 - $15 - 935 - 93,50%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17 789 - 98,83%
Average Income per Game	$495,111
Year to Date Revenue	$990,221
Farm
Home Games Left	34
Average Attendance - %	2 794 - 93,12%
Average Income per Game	$69,584
Year to Date Revenue	$139,168
Expense
Pro Players Total Salaries	$45,464,258
Farm Players Total Salaries	$102,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,258,945
Farm Year To Date Expenses	$66,761
Pro Salary Cap To Date	$3,194,082
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,804,420
Farm Estimated Season Revenue	$2,365,856
Pro Remaining Season Days	173
Pro Expenses Per Days	$251,158
Pro Estimated Expenses	$43,450,334
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,539
Farm Estimated Expenses	$1,035,793
Estimated Season Expenses	$44,486,127
Season Salary Cap	$45,464,258
Estimate Under Maximum Salary Cap of $50,000,000	$4,535,742
Estimate Over Minimum Salary Cap of $30,000,000	$15,464,258
Current Bank Account	$26,000,089
Projected Bank Account	$3,684,238

Pro Players Salaries
Anze Kopitar	$6,000,000 (2)
John Gibson (Out of Payroll)	$5,000,000 (1)
Erik Karlsson	$4,200,000 (1)
Ryan Pulock	$3,500,000 (1)
Sam Montembeault	$3,000,000 (2)
Mattias Ekholm	$2,760,000 (1)
Jack Roslovic	$2,500,000 (2)
Oliver Ekman-Larsson	$2,500,000 (2)
Tyler Bertuzzi	$2,500,000 (3)
Joel Edmundson	$2,500,000 (1)
Andrei Kuzmenko	$2,500,000 (1)
Christian Dvorak	$2,500,000 (1)
Johnathan Kovacevic	$1,960,000 (3)
Jaden Schwartz	$1,830,000 (3)
Yanni Gourde	$1,800,000 (3)
Anthony Duclair	$1,663,760 (3)
Mathieu Joseph (Out of Payroll)	$1,458,926 (1)
Isac Lundestrom	$999,999 (1)
Sam Steel	$999,999 (1)
Adam Gaudette	$950,500 (2)
Egor Afanasyev	$500,000 (4)
Elmer Soderblom	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $51,923,184
Year 22 : $25,204,260
Year 23 : $10,253,760
Year 24 : $500,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $51,923,184
Year 22 : $25,204,260
Year 23 : $10,253,760
Year 24 : $500,000

Farm Players Salaries
Ben Hutton	$12,300 (1)
Matt Grzelcyk	$10,000 (4)
Corson Ceulemans	$9,000 (1)
Jake Wise	$5,000 (2)
Bryce McConnell-Barker	$5,000 (3)
Matyas Sapovaliv	$5,000 (3)
Joe Hicketts	$5,000 (2)
Gleb Trikozov	$5,000 (3)
Jakub Dvorak (Out of Payroll)	$5,000 (3)
Cam Dineen	$4,000 (1)
Hunter McKown	$3,000 (1)
Dylan Roobroeck	$3,000 (3)
Cole O'Hara	$3,000 (4)
Gabriel Szturc	$3,000 (1)
Amir Miftakhov	$3,000 (3)
Tyson Kozak	$3,000 (1)
Walker Duehr	$3,000 (1)
Tyson Hinds	$3,000 (2)
Brandon Hickey	$3,000 (4)
Taylor Makar	$3,000 (2)
Marc Del Gaizo	$3,000 (4)
Lucas Carlsson	$3,000 (1)
Spencer Smallman	$3,000 (1)
Kai Uchacz	$3,000 (1)
Total Farm Players	24
Salary Commitment
Year 21 : $107,300
Year 22 : $61,000
Year 23 : $45,000
Year 24 : $19,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5 784 - 96,40%
Level 2:	5000 - $60 - 4 798 - 95,95%
Level 3:	2000 - $35 - 1 963 - 98,15%
Level 4:	4000 - $20 - 3 704 - 92,59%
Luxury :	1000 - $200 - 951 - 95,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 772 - 88,60%
Farm Level 2:	1000 - $15 - 857 - 85,70%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17 199 - 95,55%
Average Income per Game	$611,567
Year to Date Revenue	$2,446,266
Farm
Home Games Left	35
Average Attendance - %	2 629 - 87,63%
Average Income per Game	$65,890
Year to Date Revenue	$65,890
Expense
Pro Players Total Salaries	$34,140,000
Farm Players Total Salaries	$48,000
Coaches Total Salaries	$7,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,118,813
Farm Year To Date Expenses	$63,362
Pro Salary Cap To Date	$2,703,675
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,239,527
Farm Estimated Season Revenue	$2,306,150
Pro Remaining Season Days	173
Pro Expenses Per Days	$219,135
Pro Estimated Expenses	$37,910,355
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,266
Farm Estimated Expenses	$984,742
Estimated Season Expenses	$38,895,097
Season Salary Cap	$34,140,000
Estimate Under Maximum Salary Cap of $50,000,000	$15,860,000
Estimate Over Minimum Salary Cap of $30,000,000	$4,140,000
Current Bank Account	$52,912,903
Projected Bank Account	$39,563,483

Pro Players Salaries
Kirill Kaprizov (Out of Payroll)	$8,000,000 (1)
Victor Hedman	$6,500,000 (3)
Seth Jones	$5,000,000 (4)
Jason Robertson (Out of Payroll)	$3,500,000 (3)
Evan Bouchard	$3,500,000 (2)
Gabriel Vilardi	$3,490,000 (1)
Nick Seeler	$2,500,000 (1)
Jamie Benn	$2,500,000 (3)
Dylan Cozens	$2,500,000 (2)
Lukas Dostal	$2,000,000 (2)
Victor Eklund	$900,000 (4)
Wyatt Johnston	$900,000 (1)
Eric Comrie	$750,000 (2)
Matt Luff	$500,000 (1)
Tanner Jeannot	$500,000 (1)
Julien Gauthier	$500,000 (2)
Dylan Duke	$500,000 (3)
William Lagesson	$500,000 (2)
Brett Berard	$500,000 (2)
Michael Callahan	$300,000 (3)
Jack Studnicka	$300,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $45,640,000
Year 22 : $26,950,000
Year 23 : $19,200,000
Year 24 : $5,900,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $45,640,000
Year 22 : $29,450,000
Year 23 : $19,200,000
Year 24 : $5,900,000

Farm Players Salaries
Kirill Kirsanov	$5,000 (4)
Jeremie Poirier	$5,000 (1)
Elliot Desnoyers	$5,000 (1)
Jiri Patera	$3,000 (2)
Reece Newkirk	$3,000 (4)
Marc McLaughlin	$3,000 (3)
Ty Murchison	$3,000 (2)
Luke Prokop	$3,000 (3)
Jett Woo	$3,000 (2)
Josh Jacobs	$3,000 (1)
Carson Meyer	$3,000 (1)
Cole McWard	$3,000 (1)
Jaret Anderson-Dolan	$3,000 (2)
Alex Jefferies	$3,000 (2)
Total Farm Players	14
Salary Commitment
Year 21 : $48,000
Year 22 : $29,000
Year 23 : $14,000
Year 24 : $8,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skyreach Centre
Level 1:	6000 - $125 - 3 964 - 66,07%
Level 2:	5000 - $65 - 3 592 - 71,84%
Level 3:	2000 - $40 - 1 386 - 69,30%
Level 4:	4000 - $22 - 2 972 - 74,30%
Luxury :	1000 - $300 - 539 - 53,90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	12 453 - 69,18%
Average Income per Game	$515,867
Year to Date Revenue	$1,031,734
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,242,000
Farm Players Total Salaries	$74,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$2,107,590
Farm Year To Date Expenses	$64,764
Pro Salary Cap To Date	$2,042,724
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,634,680
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$174,281
Pro Estimated Expenses	$30,150,613
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,397
Farm Estimated Expenses	$1,009,239
Estimated Season Expenses	$31,159,852
Season Salary Cap	$32,742,000
Estimate Under Maximum Salary Cap of $50,000,000	$17,258,000
Estimate Over Minimum Salary Cap of $30,000,000	$2,742,000
Current Bank Account	$5,758,954
Projected Bank Account	($4,766,218)

Pro Players Salaries
Nicolas Deslauriers	$7,475,000 (2)
Jonathan Drouin	$3,500,000 (1)
Taylor Hall	$2,500,000 (2)
Nick Jensen	$2,500,000 (1)
Colin Miller	$1,567,000 (1)
Victor Olofsson	$1,000,000 (3)
Dylan McIlrath	$1,000,000 (2)
Mike Reilly	$1,000,000 (3)
Brendan Gaunce	$1,000,000 (1)
Anton Frondell	$900,000 (4)
Zach Benson	$900,000 (2)
Jonathan Lekkerimaki	$900,000 (3)
Jimmy Snuggerud	$900,000 (4)
Scott Morrow	$900,000 (3)
Will Smith	$900,000 (3)
Zayne Parekh	$900,000 (4)
Seamus Casey	$500,000 (3)
Brian Pinho	$500,000 (2)
Jani Nyman	$500,000 (3)
Matthew Phillips	$500,000 (3)
Trevor Carrick	$500,000 (2)
Aku Koskenvuo	$300,000 (4)
Juuso Parssinen	$300,000 (1)
Benjamin Kraws	$300,000 (4)
Total Pro Players	24
Salary Commitment
Year 21 : $31,242,000
Year 22 : $22,375,000
Year 23 : $9,500,000
Year 24 : $3,300,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $31,242,000
Year 22 : $22,375,000
Year 23 : $9,500,000
Year 24 : $3,300,000

Farm Players Salaries
Stian Solberg	$9,000 (4)
Michael Brandsegg-Nygard	$9,000 (4)
Trey Augustine	$5,000 (4)
Lukas Dragicevic	$5,000 (4)
Juraj Pekarcik	$5,000 (4)
Jack Ahcan	$5,000 (2)
Robbie Russo	$5,000 (1)
Aydar Suniev	$5,000 (4)
Alex Gallant	$5,000 (3)
Yaniv Perets	$3,000 (1)
Lucas Mercuri	$3,000 (4)
Samuel Fagemo	$3,000 (2)
Maros Jedlicka	$3,000 (3)
Tye Felhaber	$3,000 (2)
Cam Squires	$3,000 (4)
Ben Jones	$3,000 (2)
Total Farm Players	16
Salary Commitment
Year 21 : $74,000
Year 22 : $63,000
Year 23 : $52,000
Year 24 : $44,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	National Car Rental Center
Level 1:	6000 - $100 - 5 556 - 92,60%
Level 2:	5000 - $60 - 4 730 - 94,60%
Level 3:	2000 - $35 - 1 818 - 90,90%
Level 4:	4000 - $20 - 3 998 - 99,95%
Luxury :	1000 - $200 - 863 - 86,30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	16 965 - 94,25%
Average Income per Game	$589,351
Year to Date Revenue	$589,351
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,901,072
Farm Players Total Salaries	$129,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$1,939,524
Farm Year To Date Expenses	$68,076
Pro Salary Cap To Date	$1,874,664
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,163,391
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$161,627
Pro Estimated Expenses	$27,961,471
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,673
Farm Estimated Expenses	$1,060,851
Estimated Season Expenses	$29,022,322
Season Salary Cap	$30,651,072
Estimate Under Maximum Salary Cap of $50,000,000	$19,348,928
Estimate Over Minimum Salary Cap of $30,000,000	$651,072
Current Bank Account	$36,312,256
Projected Bank Account	$31,453,325

Pro Players Salaries
David Perron	$5,462,500 (2)
Andrej Sustr	$3,500,000 (1)
Gustav Nyquist	$3,500,000 (1)
Robby Fabbri	$2,500,000 (1)
Alexandar Georgiev	$2,000,000 (1)
Sean Couturier	$1,838,572 (1)
Adam Erne	$1,000,000 (1)
Cal Petersen	$1,000,000 (1)
Zeev Buium	$900,000 (4)
Michael Misa	$900,000 (4)
Leo Carlsson	$900,000 (2)
Simon Nemec	$900,000 (2)
Dmitri Simashev	$900,000 (4)
Fraser Minten	$500,000 (3)
Elias D. Pettersson	$500,000 (3)
Nico Daws	$500,000 (1)
Ozzy Wiesblatt	$500,000 (1)
Nick Lardis	$500,000 (4)
Gage Goncalves	$500,000 (4)
Emmitt Finnie	$300,000 (3)
Donovan Sebrango	$300,000 (4)
Total Pro Players	21
Salary Commitment
Year 21 : $28,901,072
Year 22 : $12,562,500
Year 23 : $5,300,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $28,901,072
Year 22 : $12,562,500
Year 23 : $5,300,000
Year 24 : $4,000,000

Farm Players Salaries
Antti Tuomisto	$9,000 (2)
Michael Buchinger	$5,000 (3)
Bokondji Imama	$5,000 (2)
Hunter Brzustewicz	$5,000 (3)
Michael Milne	$5,000 (1)
Dysin Mayo	$5,000 (2)
Mads Sogaard	$5,000 (3)
Mason Geertsen	$5,000 (1)
Ben Gleason	$5,000 (2)
Hayden Hodgson	$5,000 (3)
Tanner Molendyk	$5,000 (4)
Jagger Joshua	$5,000 (1)
Drew Commesso	$5,000 (2)
Connor D. Murphy	$5,000 (4)
Samuel Hlavaj	$5,000 (1)
Gracyn Sawchyn	$5,000 (4)
Marshall Rifai	$3,000 (1)
Ethan Edwards	$3,000 (3)
Chase Pietila	$3,000 (4)
Coulson Pitre	$3,000 (3)
Stanislav Berezhnoy	$3,000 (2)
Hunter St. Martin	$3,000 (4)
Marcel Marcel	$3,000 (2)
Matthew Maggio	$3,000 (2)
Noah Chadwick	$3,000 (4)
Nathan Legare	$3,000 (2)
Mitchell Weeks	$3,000 (3)
Jackson Parsons	$3,000 (2)
Ryan Fanti	$3,000 (1)
Victor Ostman	$3,000 (1)
Austin Roest	$3,000 (4)
Total Farm Players	31
Salary Commitment
Year 21 : $129,000
Year 22 : $100,000
Year 23 : $56,000
Year 24 : $27,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - $100 - 5 407 - 90,12%
Level 2:	5000 - $60 - 4 541 - 90,82%
Level 3:	2000 - $35 - 1 810 - 90,50%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 988 - 98,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 927 - 92,70%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	16 746 - 93,03%
Average Income per Game	$588,596
Year to Date Revenue	$588,596
Farm
Home Games Left	34
Average Attendance - %	2 927 - 97,57%
Average Income per Game	$73,836
Year to Date Revenue	$147,672
Expense
Pro Players Total Salaries	$46,687,557
Farm Players Total Salaries	$141,132
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,172,170
Farm Year To Date Expenses	$69,524
Pro Salary Cap To Date	$3,107,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,132,436
Farm Estimated Season Revenue	$2,510,424
Pro Remaining Season Days	173
Pro Expenses Per Days	$257,771
Pro Estimated Expenses	$44,594,383
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,734
Farm Estimated Expenses	$1,072,258
Estimated Season Expenses	$45,666,641
Season Salary Cap	$46,687,557
Estimate Under Maximum Salary Cap of $50,000,000	$3,312,443
Estimate Over Minimum Salary Cap of $30,000,000	$16,687,557
Current Bank Account	$8,986,236
Projected Bank Account	($10,037,545)

Pro Players Salaries
Mika Zibanejad	$5,000,000 (2)
Jesper Bratt	$5,000,000 (3)
Devon Toews	$5,000,000 (1)
Patrick Kane	$4,000,000 (1)
Brad Marchand	$3,898,669 (1)
Mathew Barzal	$3,500,000 (2)
Clayton Keller	$3,500,000 (1)
Pavel Zacha	$3,500,000 (2)
Ivan Provorov (Out of Payroll)	$3,500,000 (1)
Ilya Mikheyev	$2,500,000 (1)
Philip Broberg	$2,500,000 (4)
Brett Kulak	$1,688,888 (1)
Dan Vladar	$1,000,000 (2)
Teddy Blueger	$1,000,000 (3)
Alexey Toropchenko	$1,000,000 (2)
Cole Hutson	$900,000 (4)
Luke Schenn	$900,000 (2)
Ryker Evans	$500,000 (1)
Vasily Podkolzin	$500,000 (1)
Akira Schmid	$500,000 (4)
Ty Dellandrea	$300,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $50,187,557
Year 22 : $24,800,000
Year 23 : $9,900,000
Year 24 : $3,900,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,187,557
Year 22 : $24,800,000
Year 23 : $9,900,000
Year 24 : $3,900,000

Farm Players Salaries
Joel Kiviranta	$10,000 (1)
Jon Gillies	$10,000 (4)
Andrew Cristall	$9,000 (4)
Otto Stenberg	$9,000 (3)
Brendan Brisson	$9,000 (1)
Fedor Svechkov	$9,000 (2)
Ivan Ryabkin	$9,000 (4)
Brandon Bussi	$7,500 (3)
Scott Perunovich	$6,632 (3)
Sam Carrick	$5,000 (1)
Mattias Havelid	$5,000 (4)
Carson Bjarnason	$5,000 (4)
Calle Odelius	$5,000 (3)
Dmitry Kuzmin	$5,000 (2)
Ryan Johnson	$5,000 (2)
Oscar Fisker Molgaard	$5,000 (4)
Raivis Ansons	$3,000 (2)
Jack D. Hughes	$3,000 (4)
Victor Soderstrom	$3,000 (2)
Oliver Wahlstrom	$3,000 (3)
Jonas Rondbjerg	$3,000 (3)
Blake Smith	$3,000 (2)
Loke Johansson	$3,000 (4)
Vladislav Kolyachonok	$3,000 (1)
Ivan Ivan	$3,000 (1)
Total Farm Players	25
Salary Commitment
Year 21 : $141,132
Year 22 : $111,132
Year 23 : $83,132
Year 24 : $49,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5 907 - 98,45%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 1 940 - 97,00%
Level 4:	4000 - $20 - 3 806 - 95,15%
Luxury :	1000 - $200 - 960 - 96,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 999 - 99,93%
Farm Level 2:	1000 - $15 - 911 - 91,05%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	17 613 - 97,85%
Average Income per Game	$625,627
Year to Date Revenue	$625,627
Farm
Home Games Left	34
Average Attendance - %	2 909 - 96,97%
Average Income per Game	$73,573
Year to Date Revenue	$147,145
Expense
Pro Players Total Salaries	$42,252,500
Farm Players Total Salaries	$94,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,712,593
Farm Year To Date Expenses	$65,856
Pro Salary Cap To Date	$2,647,731
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,650,707
Farm Estimated Season Revenue	$2,501,465
Pro Remaining Season Days	173
Pro Expenses Per Days	$233,797
Pro Estimated Expenses	$40,446,881
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,500
Farm Estimated Expenses	$1,028,500
Estimated Season Expenses	$41,475,381
Season Salary Cap	$42,252,500
Estimate Under Maximum Salary Cap of $50,000,000	$7,747,500
Estimate Over Minimum Salary Cap of $30,000,000	$12,252,500
Current Bank Account	$49,901,755
Projected Bank Account	$36,578,546

Pro Players Salaries
Claude Giroux	$8,000,000 (1)
Tristan Jarry	$4,452,500 (1)
Jordan Binnington	$3,000,000 (2)
Gabriel Landeskog	$2,500,000 (2)
J.T. Compher (Out of Payroll)	$2,500,000 (3)
Bobby McMann	$2,500,000 (1)
Dmitry Orlov	$2,500,000 (2)
Max Domi	$2,500,000 (4)
Mathieu Olivier	$2,500,000 (2)
Andre Burakovsky	$2,500,000 (3)
Viktor Arvidsson	$2,500,000 (1)
Niko Mikkola	$2,500,000 (1)
Juuso Valimaki	$1,000,000 (1)
Brendan Gallagher	$1,000,000 (2)
Matthew Schaefer	$900,000 (4)
Calum Ritchie	$900,000 (4)
Aatu Raty	$900,000 (1)
Wyatt Kaiser	$500,000 (2)
Joe Veleno	$500,000 (2)
Emil Andrae	$500,000 (1)
Emil Heineman	$300,000 (1)
Alexander Holtz	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $44,752,500
Year 22 : $21,800,000
Year 23 : $9,300,000
Year 24 : $4,300,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $44,752,500
Year 22 : $21,800,000
Year 23 : $9,300,000
Year 24 : $4,300,000

Farm Players Salaries
Petr Mrazek	$12,500 (2)
Adam Boqvist	$10,000 (2)
Xavier Bourgault	$9,000 (1)
Carter Yakemchuk	$9,000 (4)
Jakub Skarek	$5,000 (3)
Quinn Hutson	$5,000 (2)
Sebastian D. Aho	$5,000 (4)
Tanner Laczynski	$5,000 (1)
Joshua Roy	$5,000 (2)
Eamon Powell	$5,000 (4)
Rem Pitlick	$5,000 (1)
Jeremy Davies	$5,000 (2)
Ayrton Martino	$5,000 (4)
Tomas Suchanek	$3,000 (1)
Dylan Garand	$3,000 (1)
Jake Christiansen	$3,000 (2)
Total Farm Players	16
Salary Commitment
Year 21 : $94,500
Year 22 : $69,500
Year 23 : $29,000
Year 24 : $24,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - $100 - 5 888 - 98,13%
Level 2:	5000 - $60 - 4 822 - 96,44%
Level 3:	2000 - $35 - 1 930 - 96,50%
Level 4:	4000 - $20 - 3 944 - 98,59%
Luxury :	1000 - $200 - 957 - 95,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 540 - 97,45%
Average Income per Game	$620,114
Year to Date Revenue	$1,860,342
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,029,248
Farm Players Total Salaries	$201,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$2,401,896
Farm Year To Date Expenses	$494,562
Pro Salary Cap To Date	$2,337,036
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,184,446
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$200,158
Pro Estimated Expenses	$34,627,334
Farm Remaining Season Days	187
Farm Expenses Per Days	$41,211
Farm Estimated Expenses	$7,706,457
Estimated Season Expenses	$42,333,791
Season Salary Cap	$38,529,248
Estimate Under Maximum Salary Cap of $50,000,000	$11,470,752
Estimate Over Minimum Salary Cap of $30,000,000	$8,529,248
Current Bank Account	$45,887,982
Projected Bank Account	$27,738,637

Pro Players Salaries
Jonathan Toews	$10,000,000 (3)
Jared Spurgeon	$3,940,250 (1)
Mario Ferraro	$3,500,000 (1)
Frank Vatrano	$3,500,000 (1)
John Klingberg	$2,500,000 (2)
Conor Sheary	$1,000,000 (2)
Ville Husso (Out of Payroll)	$1,000,000 (1)
Evander Kane	$938,999 (4)
Adam Fantilli	$900,000 (2)
Berkly Catton	$900,000 (4)
Brennan Othmann	$900,000 (2)
Noah Ostlund	$900,000 (3)
Tristan Luneau	$900,000 (2)
Liam Ohgren	$900,000 (3)
Kaiden Guhle	$900,000 (1)
Jayden Struble	$500,000 (2)
Pavol Regenda	$500,000 (1)
Ville Ottavainen	$500,000 (2)
Jesperi Kotkaniemi	$500,000 (3)
William Carrier	$449,999 (3)
Noah Laba	$300,000 (3)
Arttu Hyry	$300,000 (1)
Remi Poirier	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $36,029,248
Year 22 : $22,088,998
Year 23 : $14,888,998
Year 24 : $1,838,999
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $36,029,248
Year 22 : $22,088,998
Year 23 : $14,888,998
Year 24 : $1,838,999

Farm Players Salaries
Brayden Yager	$9,000 (4)
Colby Barlow	$9,000 (4)
Carson Rehkopf	$9,000 (4)
Topias Leinonen	$5,000 (4)
Isaac Belliveau	$5,000 (3)
Eriks Mateiko	$5,000 (4)
Guillaume Richard	$5,000 (4)
Christian Kyrou	$5,000 (2)
Zayde Wisdom	$5,000 (1)
Kasper Halttunen	$5,000 (4)
Robert Mastrosimone	$5,000 (2)
Luca Marrelli	$5,000 (4)
Mathieu Cataford	$5,000 (4)
Viktor Neuchev	$5,000 (2)
Miko Matikka	$5,000 (3)
Samuel Savoie	$5,000 (3)
Filip Mesar	$5,000 (3)
Aleksanteri Kaskimaki	$5,000 (3)
Quinton Burns	$5,000 (4)
Rasmus Kumpulainen	$5,000 (4)
Sawyer Mynio	$5,000 (4)
Sean Behrens	$5,000 (4)
Hampton Slukynsky	$5,000 (4)
Tristan Bertucci	$5,000 (4)
Domenic DiVincentiis	$5,000 (3)
Tyler Thorpe	$5,000 (4)
Damian Clara	$5,000 (3)
Fabian Wagner	$3,000 (3)
Alexandre Doucet	$3,000 (1)
Camden Thiesing	$3,000 (1)
Christopher Merisier-Ortiz	$3,000 (3)
Caedan Bankier	$3,000 (2)
Chase Bradley	$3,000 (3)
Sammy Walker	$3,000 (1)
Dawson Barteaux	$3,000 (1)
Jack Rathbone	$3,000 (3)
Jackson Kunz	$3,000 (4)
Ty Young	$3,000 (3)
Riley Fiddler-Schultz	$3,000 (1)
Sandis Vilmanis	$3,000 (3)
Tyler Angle	$3,000 (4)
Tyson Jugnauth	$3,000 (4)
Vilmer Alriksson	$3,000 (4)
Shawn Element	$3,000 (1)
Aatu Jamsen	$3,000 (3)
Total Farm Players	45
Salary Commitment
Year 21 : $201,000
Year 22 : $178,000
Year 23 : $160,000
Year 24 : $104,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Nashville Predators

Nashville Predators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $90 - 6 000 - 100,00%
Level 2:	5000 - $50 - 4 971 - 99,42%
Level 3:	2000 - $20 - 2 000 - 100,00%
Level 4:	4000 - $15 - 3 904 - 97,59%
Luxury :	1000 - $140 - 982 - 98,20%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17 857 - 99,20%
Average Income per Game	$522,538
Year to Date Revenue	$1,045,075
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,994,676
Farm Players Total Salaries	$115,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$3,437,496
Farm Year To Date Expenses	$67,284
Pro Salary Cap To Date	$3,372,624
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,901,500
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$286,458
Pro Estimated Expenses	$49,557,234
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,607
Farm Estimated Expenses	$1,048,509
Estimated Season Expenses	$50,605,743
Season Salary Cap	$50,494,676
Estimate Under Maximum Salary Cap of $50,000,000	-$494,676
Estimate Over Minimum Salary Cap of $30,000,000	$20,494,676
Current Bank Account	$73,139,988
Projected Bank Account	$43,435,745

Pro Players Salaries
Rasmus Andersson	$5,000,000 (1)
Jake Oettinger	$3,500,000 (1)
Rickard Rakell	$3,500,000 (1)
Owen Tippett	$3,500,000 (1)
Shea Theodore	$3,500,000 (1)
Alex DeBrincat	$3,500,000 (1)
Aliaksei Protas	$3,499,999 (3)
Ryan O'Reilly	$3,200,000 (3)
Connor Ingram	$3,000,000 (1)
Damon Severson	$2,500,000 (3)
Casey Mittelstadt	$2,500,000 (2)
Jake Evans	$2,500,000 (1)
Brandon Carlo	$2,500,000 (2)
Cole Perfetti	$2,500,000 (2)
Alex Kerfoot	$2,500,000 (3)
Darren Raddysh	$1,350,000 (1)
Trevor van Riemsdyk	$1,144,677 (3)
Alexandre Texier	$1,000,000 (2)
Peyton Krebs	$500,000 (3)
Denver Barkey	$500,000 (4)
Adam Beckman	$300,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $51,994,676
Year 22 : $22,644,676
Year 23 : $14,144,676
Year 24 : $500,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $51,994,676
Year 22 : $22,644,676
Year 23 : $14,144,676
Year 24 : $500,000

Farm Players Salaries
Andrew Basha	$9,000 (4)
Riley Heidt	$9,000 (4)
Semyon Varlamov	$8,800 (1)
Isaac Howard	$5,000 (4)
Nikke Kokko	$5,000 (3)
William Wallinder	$5,000 (2)
Nikita Grebenkin	$5,000 (3)
Ian Mitchell	$5,000 (3)
Owen Allard	$5,000 (4)
Clay Stevenson	$5,000 (1)
Luke Krys	$3,000 (4)
Filip Hallander	$3,000 (1)
Jorian Donovan	$3,000 (3)
Jack Millar	$3,000 (1)
David Gustafsson	$3,000 (1)
Jalen Luypen	$3,000 (2)
Connor Mackey	$3,000 (1)
Ryan Tverberg	$3,000 (3)
Maxim Groshev	$3,000 (2)
Rory Kerins	$3,000 (2)
Nikita Prishchepov	$3,000 (4)
Ryan Mast	$3,000 (3)
Sam Lipkin	$3,000 (3)
Zachary Gallant	$3,000 (1)
Ondrej Becher	$3,000 (4)
Josh Lopina	$3,000 (2)
Carl Lindbom	$3,000 (3)
Adam Wilsby	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 21 : $115,800
Year 22 : $84,000
Year 23 : $67,000
Year 24 : $37,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines
Level 1:	6000 - $75 - 5 708 - 95,14%
Level 2:	5000 - $40 - 5 000 - 100,00%
Level 3:	2000 - $20 - 1 992 - 99,62%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $140 - 977 - 97,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 762 - 88,10%
Farm Level 2:	1000 - $15 - 988 - 98,80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 678 - 98,21%
Average Income per Game	$430,823
Year to Date Revenue	$1,292,470
Farm
Home Games Left	34
Average Attendance - %	2 750 - 91,67%
Average Income per Game	$67,311
Year to Date Revenue	$134,622
Expense
Pro Players Total Salaries	$47,632,302
Farm Players Total Salaries	$132,995
Coaches Total Salaries	$6,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,426,960
Farm Year To Date Expenses	$68,316
Pro Salary Cap To Date	$3,089,664
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,802,110
Farm Estimated Season Revenue	$2,288,574
Pro Remaining Season Days	173
Pro Expenses Per Days	$285,580
Pro Estimated Expenses	$49,405,340
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,693
Farm Estimated Expenses	$1,064,591
Estimated Season Expenses	$50,469,931
Season Salary Cap	$47,632,302
Estimate Under Maximum Salary Cap of $50,000,000	$2,367,698
Estimate Over Minimum Salary Cap of $30,000,000	$17,632,302
Current Bank Account	$898,401,553
Projected Bank Account	$867,022,306

Pro Players Salaries
Filip Forsberg	$5,000,000 (2)
Ryan Nugent-Hopkins	$5,000,000 (2)
Thatcher Demko	$5,000,000 (1)
Quinn Hughes	$4,999,999 (2)
Brandon Hagel	$3,500,000 (3)
Adam Pelech	$3,500,000 (1)
Marco Rossi	$3,499,999 (3)
Yegor Chinakhov	$2,500,000 (3)
Eeli Tolvanen	$2,200,000 (2)
Spencer Knight	$2,000,000 (4)
Ryan Poehling	$2,000,000 (3)
Jeff Skinner	$1,596,137 (3)
Mattias Samuelsson	$1,000,000 (2)
Rasmus Sandin	$1,000,000 (2)
Joel Farabee	$1,000,000 (3)
Barrett Hayton	$1,000,000 (2)
Curtis Lazar	$936,167 (1)
Jake Sanderson	$900,000 (1)
Will Cuylle	$500,000 (1)
Simon Benoit	$500,000 (2)
Total Pro Players	20
Salary Commitment
Year 21 : $47,632,302
Year 22 : $36,796,135
Year 23 : $16,096,136
Year 24 : $2,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $47,632,302
Year 22 : $36,796,135
Year 23 : $16,096,136
Year 24 : $2,000,000

Farm Players Salaries
Kyle Burroughs	$10,000 (1)
Zack Bolduc	$9,000 (2)
Carson Lambos	$9,000 (2)
Trevor Connelly	$9,000 (4)
Travis Boyd	$6,995 (2)
Nikita Tolopilo	$5,000 (1)
Ryan O'Rourke	$5,000 (1)
William Dufour	$5,000 (1)
Philip Tomasino	$5,000 (1)
Tyler Boucher	$5,000 (2)
Maxim Tsyplakov	$5,000 (1)
Owen Pickering	$5,000 (3)
Jacob Bernard-Docker	$5,000 (4)
Lukas Reichel	$5,000 (1)
Brandon Halverson	$5,000 (1)
Alex Turcotte	$5,000 (2)
Jackson Cates	$4,000 (1)
Mikael Diotte	$3,000 (2)
Mikulas Hovorka	$3,000 (1)
Gabriel Carriere	$3,000 (1)
Jean-Luc Foudy	$3,000 (2)
Jacob Moverare	$3,000 (1)
Shane Lachance	$3,000 (2)
Spencer Stastney	$3,000 (1)
Jacob Gaucher	$3,000 (2)
Carter Gylander	$3,000 (2)
Braden Doyle	$3,000 (4)
Total Farm Players	27
Salary Commitment
Year 21 : $132,995
Year 22 : $71,995
Year 23 : $22,000
Year 24 : $17,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Colis
Level 1:	6000 - $100 - 5 711 - 95,18%
Level 2:	5000 - $60 - 4 710 - 94,19%
Level 3:	2000 - $35 - 1 945 - 97,25%
Level 4:	4000 - $20 - 3 895 - 97,37%
Luxury :	1000 - $200 - 927 - 92,73%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 840 - 92,00%
Farm Level 2:	1000 - $15 - 981 - 98,05%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 187 - 95,49%
Average Income per Game	$604,392
Year to Date Revenue	$1,813,175
Farm
Home Games Left	34
Average Attendance - %	2 821 - 94,02%
Average Income per Game	$69,615
Year to Date Revenue	$139,229
Expense
Pro Players Total Salaries	$52,577,257
Farm Players Total Salaries	$152,795
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$3,582,438
Farm Year To Date Expenses	$70,467
Pro Salary Cap To Date	$3,397,570
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,571,275
Farm Estimated Season Revenue	$2,366,893
Pro Remaining Season Days	173
Pro Expenses Per Days	$299,607
Pro Estimated Expenses	$51,832,011
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,793
Farm Estimated Expenses	$1,083,291
Estimated Season Expenses	$52,915,302
Season Salary Cap	$48,577,257
Estimate Under Maximum Salary Cap of $50,000,000	$1,422,743
Estimate Over Minimum Salary Cap of $30,000,000	$18,577,257
Current Bank Account	$201,639,373
Projected Bank Account	$174,662,239

Pro Players Salaries
David Pastrnak	$8,000,000 (1)
Esa Lindell	$5,000,000 (2)
Troy Terry	$3,500,000 (1)
Tomas Hertl	$3,500,000 (2)
Tyler Toffoli	$3,500,000 (1)
Artturi Lehkonen	$3,500,000 (2)
Shayne Gostisbehere	$3,500,000 (1)
Ukko-Pekka Luukkonen	$3,000,000 (3)
Darcy Kuemper	$3,000,000 (1)
Brett Pesce	$2,696,007 (2)
Chris Tanev	$2,500,000 (3)
Mikael Backlund	$2,231,250 (2)
Anthony Mantha	$2,050,000 (2)
Jalen Chatfield (Out of Payroll)	$1,868,081 (2)
Nick Blankenburg	$1,400,000 (3)
Mark Kastelic	$1,000,000 (1)
Philippe Myers	$1,000,000 (1)
Michael McCarron	$1,000,000 (3)
James van Riemsdyk	$1,000,000 (4)
Logan Stankoven	$900,000 (2)
Pontus Holmberg	$300,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $54,445,338
Year 22 : $30,645,338
Year 23 : $8,900,000
Year 24 : $1,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $54,445,338
Year 22 : $30,645,338
Year 23 : $8,900,000
Year 24 : $1,000,000

Farm Players Salaries
Pheonix Copley	$10,000 (4)
Spencer Martin	$10,000 (1)
Michael Amadio	$10,000 (1)
Kirby Dach	$10,000 (2)
Danton Heinen	$10,000 (2)
Matvei Gridin	$9,000 (4)
Eddie Genborg	$9,000 (4)
Laurent Brossoit	$8,795 (2)
Ross Johnston	$5,000 (3)
Josh Dunne	$5,000 (3)
Florian Xhekaj	$5,000 (3)
Cedric Pare	$5,000 (1)
Jonah Gadjovich	$5,000 (3)
Nils Lundkvist	$5,000 (1)
Georgi Romanov	$5,000 (4)
Corey Schueneman	$5,000 (2)
Avery Hayes	$3,000 (1)
Brayden Hislop	$3,000 (2)
Andrew Agozzino	$3,000 (3)
Arnaud Durandeau	$3,000 (4)
Lleyton Roed	$3,000 (1)
Kaleb Lawrence	$3,000 (1)
Alex Kannok-Leipert	$3,000 (4)
Brian Halonen	$3,000 (3)
Dino Kambeitz	$3,000 (1)
Ty Mueller	$3,000 (3)
Dustin Tokarski	$3,000 (1)
Aaron Ness	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 21 : $152,795
Year 22 : $104,795
Year 23 : $68,000
Year 24 : $39,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5 703 - 95,05%
Level 2:	5000 - $60 - 4 725 - 94,49%
Level 3:	2000 - $35 - 1 811 - 90,55%
Level 4:	4000 - $20 - 3 926 - 98,14%
Luxury :	1000 - $200 - 969 - 96,90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 133 - 95,19%
Average Income per Game	$606,634
Year to Date Revenue	$1,819,902
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,735,515
Farm Players Total Salaries	$133,708
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$3,286,629
Farm Year To Date Expenses	$68,454
Pro Salary Cap To Date	$3,221,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,658,726
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$263,435
Pro Estimated Expenses	$45,574,255
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,697
Farm Estimated Expenses	$1,065,339
Estimated Season Expenses	$46,639,594
Season Salary Cap	$45,235,515
Estimate Under Maximum Salary Cap of $50,000,000	$4,764,485
Estimate Over Minimum Salary Cap of $30,000,000	$15,235,515
Current Bank Account	$48,312,474
Projected Bank Account	$25,331,606

Pro Players Salaries
Nick Suzuki	$5,000,000 (3)
Valeri Nichushkin (Out of Payroll)	$5,000,000 (1)
Travis Konecny	$5,000,000 (2)
Travis Sanheim	$5,000,000 (1)
Alex Tuch	$5,000,000 (2)
Nazem Kadri	$3,500,000 (1)
Mike Matheson	$3,500,000 (1)
Bo Horvat	$3,500,000 (1)
Vladislav Gavrikov	$3,500,000 (3)
Jared McCann	$3,500,000 (4)
Jordan Martinook	$1,578,227 (2)
Radko Gudas	$1,162,400 (2)
Mark Jankowski	$1,000,000 (3)
Andrew Peeke	$1,000,000 (1)
Marcus Johansson	$1,000,000 (1)
Anton Forsberg	$900,000 (2)
Cam Talbot	$900,000 (1)
Jordan Greenway	$890,000 (4)
Sean Kuraly	$754,888 (4)
Josh Brown	$750,000 (3)
Dylan Hryckowian	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $52,735,515
Year 22 : $29,335,515
Year 23 : $15,394,888
Year 24 : $5,144,888
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $52,735,515
Year 22 : $29,335,515
Year 23 : $15,394,888
Year 24 : $5,144,888

Farm Players Salaries
Samuel Ersson	$10,000 (4)
Oskar Sundqvist	$9,005 (4)
Jacob Bryson	$8,000 (1)
Uvis Balinskis	$7,643 (2)
Charle-Edouard D'Astous	$7,500 (2)
Mattias Janmark	$6,660 (1)
Kyle Keyser	$5,000 (2)
Cameron Hebig	$5,000 (2)
Dakota Mermis	$5,000 (4)
Kaedan Korczak	$5,000 (2)
T.J. Tynan	$5,000 (2)
Chris Terry	$5,000 (1)
David Kampf	$4,890 (4)
Derrick Pouliot	$4,010 (2)
Austin Strand	$4,000 (3)
Cameron Whitehead	$3,000 (3)
Hunter Drew	$3,000 (2)
Bogdan Trineyev	$3,000 (2)
Mitchell Gibson	$3,000 (4)
Jack Thompson	$3,000 (1)
Riley Tufte	$3,000 (2)
Dylan Peterson	$3,000 (3)
Damien Carfagna	$3,000 (2)
Jakub Malek	$3,000 (4)
Owen Say	$3,000 (2)
Graeme Clarke	$3,000 (3)
Maximus Wanner	$3,000 (2)
Garin Bjorklund	$3,000 (3)
Harrison Scott	$3,000 (2)
Total Farm Players	29
Salary Commitment
Year 21 : $133,708
Year 22 : $111,048
Year 23 : $50,895
Year 24 : $34,895
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6000 - $100 - 5 522 - 92,03%
Level 2:	5000 - $60 - 4 487 - 89,74%
Level 3:	2000 - $35 - 1 762 - 88,08%
Level 4:	4000 - $20 - 3 918 - 97,95%
Luxury :	1000 - $200 - 958 - 95,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 647 - 92,48%
Average Income per Game	$588,047
Year to Date Revenue	$1,176,093
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,299,909
Farm Players Total Salaries	$238,100
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,162,694
Farm Year To Date Expenses	$76,164
Pro Salary Cap To Date	$3,097,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,521,860
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$261,081
Pro Estimated Expenses	$45,167,013
Farm Remaining Season Days	187
Farm Expenses Per Days	$6,222
Farm Estimated Expenses	$1,163,514
Estimated Season Expenses	$46,330,527
Season Salary Cap	$47,299,909
Estimate Under Maximum Salary Cap of $50,000,000	$2,700,091
Estimate Over Minimum Salary Cap of $30,000,000	$17,299,909
Current Bank Account	$32,547,863
Projected Bank Account	$9,739,196

Pro Players Salaries
Auston Matthews	$6,500,000 (2)
Nick Schmaltz	$5,000,000 (1)
Noah Hanifin	$5,000,000 (3)
Morgan Rielly	$3,500,000 (2)
Quinton Byfield	$3,500,000 (2)
Noah Dobson	$3,500,000 (1)
Sergei Bobrovsky	$3,250,010 (3)
Charlie Coyle	$3,109,900 (2)
Evgeni Malkin	$2,500,000 (1)
Samuel Girard	$2,500,000 (2)
Dylan Samberg	$1,999,999 (3)
Jordan Staal	$1,840,000 (2)
Logan Cooley	$900,000 (2)
Kent Johnson	$900,000 (1)
Juraj Slafkovsky	$900,000 (1)
Matt Coronato	$900,000 (2)
Mason Lohrei (Out of Payroll)	$500,000 (2)
Jake Neighbours	$500,000 (1)
Steven Lorentz	$500,000 (2)
Arvid Soderblom	$500,000 (2)
Total Pro Players	20
Salary Commitment
Year 21 : $47,799,909
Year 22 : $34,499,909
Year 23 : $10,250,009
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $47,799,909
Year 22 : $34,499,909
Year 23 : $10,250,009
Year 24 : $0

Farm Players Salaries
Colton Sissons	$10,000 (1)
Logan Brown	$10,000 (3)
Vinnie Hinostroza	$10,000 (2)
Jordan Oesterle	$10,000 (2)
Calle Rosen	$10,000 (1)
Troy Stecher	$10,000 (3)
Jesper Wallstedt	$9,000 (1)
Oskar Olausson	$9,000 (1)
Kenneth Appleby	$7,500 (2)
Tucker Robertson	$5,000 (2)
Andreas Englund	$5,000 (1)
Carter Mazur	$5,000 (2)
Olivier Rodrigue	$5,000 (1)
Justin Bailey	$5,000 (3)
Jake Livingstone	$5,000 (4)
Shakir Mukhamadullin	$5,000 (1)
Vincent Iorio	$5,000 (1)
Zach Dean	$5,000 (2)
Simon Robertsson	$5,000 (3)
Victor Mancini	$5,000 (1)
Sam Rinzel	$5,000 (4)
Glenn Gawdin	$5,000 (3)
Calle Jarnkrok	$5,000 (1)
Nikita Alexandrov	$5,000 (2)
Cross Hanas	$5,000 (1)
Colten Ellis	$5,000 (2)
Liam O'Brien	$4,600 (1)
Jake Chiasson	$3,000 (3)
Jonathan Aspirot	$3,000 (1)
Bo Groulx	$3,000 (3)
Connor Clattenburg	$3,000 (2)
Cole Schwindt	$3,000 (4)
A.J. Greer	$3,000 (1)
Ethan Samson	$3,000 (2)
Mitchell Chaffee	$3,000 (1)
Tobias Bjornfot	$3,000 (1)
Jamieson Rees	$3,000 (1)
Xavier Simoneau	$3,000 (1)
Justin Janicke	$3,000 (2)
Will Cranley	$3,000 (3)
Samuel Bolduc	$3,000 (3)
MacKenzie Entwistle	$3,000 (4)
Philippe Daoust	$3,000 (3)
Ilya Solovyov	$3,000 (4)
Kole Lind	$3,000 (2)
Sam Poulin	$3,000 (1)
Talyn Boyko	$3,000 (3)
Andrei Loshko	$3,000 (4)
Total Farm Players	48
Salary Commitment
Year 21 : $238,100
Year 22 : $139,500
Year 23 : $75,000
Year 24 : $22,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $100 - 5 506 - 91,77%
Level 2:	5000 - $60 - 4 679 - 93,58%
Level 3:	2000 - $35 - 1 888 - 94,40%
Level 4:	4000 - $20 - 3 598 - 89,94%
Luxury :	1000 - $200 - 987 - 98,65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 986 - 99,30%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 657 - 92,54%
Average Income per Game	$595,002
Year to Date Revenue	$1,190,004
Farm
Home Games Left	35
Average Attendance - %	2 986 - 99,53%
Average Income per Game	$74,369
Year to Date Revenue	$74,369
Expense
Pro Players Total Salaries	$35,899,956
Farm Players Total Salaries	$216,045
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$2,822,032
Farm Year To Date Expenses	$73,683
Pro Salary Cap To Date	$2,757,163
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,800,080
Farm Estimated Season Revenue	$2,602,915
Pro Remaining Season Days	173
Pro Expenses Per Days	$199,459
Pro Estimated Expenses	$34,506,407
Farm Remaining Season Days	187
Farm Expenses Per Days	$6,111
Farm Estimated Expenses	$1,142,757
Estimated Season Expenses	$35,649,164
Season Salary Cap	$37,649,956
Estimate Under Maximum Salary Cap of $50,000,000	$12,350,044
Estimate Over Minimum Salary Cap of $30,000,000	$7,649,956
Current Bank Account	$356,708,799
Projected Bank Account	$347,462,630

Pro Players Salaries
Roman Josi	$6,500,000 (2)
Alex Killorn (Out of Payroll)	$3,800,000 (1)
Stuart Skinner	$3,500,000 (2)
Jordan Eberle	$3,162,500 (2)
Nicolas Roy	$2,500,000 (1)
Tony DeAngelo	$2,500,000 (3)
Jonas Siegenthaler	$2,500,000 (2)
Nick Paul	$2,500,000 (1)
Nicolas Hague	$1,917,457 (1)
Tommy Novak	$1,800,000 (1)
Sam Malinski	$1,749,999 (3)
Logan Stanley (Out of Payroll)	$1,389,663 (2)
Lars Eller	$1,380,000 (1)
Matias Maccelli	$1,000,000 (3)
Konsta Helenius	$900,000 (3)
Ilya Protas	$900,000 (4)
Brandon Saad	$880,000 (2)
Jonny Brodzinski	$690,000 (3)
Logan Shaw	$520,000 (1)
Devon Levi	$500,000 (1)
Andrew Mangiapane	$500,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $41,089,619
Year 22 : $26,172,162
Year 23 : $8,239,999
Year 24 : $900,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $41,089,619
Year 22 : $26,172,162
Year 23 : $8,239,999
Year 24 : $900,000

Farm Players Salaries
Dillon Dube	$10,000 (1)
Urho Vaakanainen	$10,000 (3)
Jarred Tinordi	$9,795 (2)
Nathan Walker	$9,250 (2)
Joakim Kemell	$9,000 (2)
Oliver Moore	$9,000 (4)
Adam Ginning	$5,000 (1)
Alex Barre-Boulet	$5,000 (1)
Zac Jones	$5,000 (2)
Rodrigo Abols	$5,000 (1)
Shai Buium	$5,000 (3)
Tristan Broz	$5,000 (3)
Seth Griffith	$5,000 (1)
Sonny Milano	$5,000 (2)
Nikolai Knyzhov	$5,000 (3)
Jakob Pelletier	$5,000 (2)
Nolan Allan	$5,000 (2)
Theo Lindstein	$5,000 (4)
Mike Hardman	$5,000 (3)
Ronnie Attard	$5,000 (1)
Danil Gushchin	$5,000 (1)
Ethan Gauthier	$5,000 (4)
Tyson Jost	$5,000 (1)
Matt Tomkins	$5,000 (1)
Cameron Crotty	$3,000 (1)
Matthew Strome	$3,000 (2)
Carson Bantle	$3,000 (3)
Cole Guttman	$3,000 (1)
Arshdeep Bains	$3,000 (1)
Gustav Stjernberg	$3,000 (2)
Kevin Mandolese	$3,000 (4)
Jeffrey Viel	$3,000 (1)
Liam Foudy	$3,000 (4)
Josh Samanski	$3,000 (2)
Kaden Hammell	$3,000 (2)
Parker Ford	$3,000 (2)
Kenta Isogai	$3,000 (2)
Skyler Brind'Amour	$3,000 (1)
Trevor Kuntar	$3,000 (2)
Zac Funk	$3,000 (1)
Helge Grans	$3,000 (2)
Taige Harding	$3,000 (4)
Samuel Helenius	$3,000 (4)
Thomas Bordeleau	$3,000 (3)
Tristen Nielsen	$3,000 (2)
Luke Cavallin	$3,000 (4)
Ryan Suzuki	$3,000 (3)
Total Farm Players	47
Salary Commitment
Year 21 : $216,045
Year 22 : $148,045
Year 23 : $73,000
Year 24 : $34,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5 742 - 95,70%
Level 2:	5000 - $60 - 4 924 - 98,49%
Level 3:	2000 - $35 - 1 891 - 94,55%
Level 4:	4000 - $20 - 3 660 - 91,49%
Luxury :	1000 - $200 - 949 - 94,87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 880 - 94,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 166 - 95,36%
Average Income per Game	$611,373
Year to Date Revenue	$1,834,120
Farm
Home Games Left	35
Average Attendance - %	2 880 - 96,00%
Average Income per Game	$71,104
Year to Date Revenue	$71,104
Expense
Pro Players Total Salaries	$49,299,998
Farm Players Total Salaries	$163,200
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,384,861
Farm Year To Date Expenses	$71,095
Pro Salary Cap To Date	$3,190,268
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,843,560
Farm Estimated Season Revenue	$2,488,640
Pro Remaining Season Days	173
Pro Expenses Per Days	$282,703
Pro Estimated Expenses	$48,907,619
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,845
Farm Estimated Expenses	$1,093,015
Estimated Season Expenses	$50,000,634
Season Salary Cap	$49,299,998
Estimate Under Maximum Salary Cap of $50,000,000	$700,002
Estimate Over Minimum Salary Cap of $30,000,000	$19,299,998
Current Bank Account	$77,169,933
Projected Bank Account	$53,501,499

Pro Players Salaries
Nikita Kucherov	$8,000,000 (1)
Connor Hellebuyck	$6,500,000 (1)
Mark Scheifele	$5,000,000 (2)
Moritz Seider	$4,999,999 (1)
Carter Verhaeghe	$3,500,000 (1)
Cole Caufield	$3,500,000 (3)
Alexander Romanov	$2,699,999 (2)
Anthony Cirelli	$2,500,000 (2)
Anton Lundell	$2,500,000 (4)
Noah Cates (Out of Payroll)	$2,500,000 (1)
Dustin Wolf	$1,500,000 (1)
Michael Kesselring	$1,000,000 (3)
Martin Fehervary	$1,000,000 (1)
Kevin Stenlund	$1,000,000 (1)
Oliver Bonk	$900,000 (4)
William Eklund	$900,000 (1)
Ivan Demidov	$900,000 (4)
Bradly Nadeau	$900,000 (3)
Marco Kasper	$900,000 (2)
Jack McBain	$500,000 (3)
Beck Malenstyn	$300,000 (1)
Louis Crevier	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $51,799,998
Year 22 : $21,299,999
Year 23 : $10,200,000
Year 24 : $4,300,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $51,799,998
Year 22 : $21,299,999
Year 23 : $10,200,000
Year 24 : $4,300,000

Farm Players Salaries
Joel Armia	$10,000 (1)
Kailer Yamamoto	$10,000 (1)
Filip Bystedt	$9,000 (2)
Ty Nelson	$9,000 (3)
Samuel Honzek	$9,000 (3)
Ryan Donato	$7,200 (2)
Chase Stillman	$5,000 (2)
Nick Abruzzese	$5,000 (1)
Martin Chromiak	$5,000 (1)
Riley Kidney	$5,000 (2)
Samu Tuomaala	$5,000 (2)
Alex Nylander	$5,000 (2)
Danila Klimovich	$5,000 (1)
Otto Salin	$5,000 (4)
Jordan Harris	$5,000 (1)
Patrick Brown	$5,000 (1)
Henry Thrun	$5,000 (2)
Braeden Bowman	$3,000 (1)
Isaiah George	$3,000 (3)
Antonio Stranges	$3,000 (1)
Calen Addison	$3,000 (1)
Chas Sharpe	$3,000 (2)
Alex Bump	$3,000 (4)
Simon Zajicek	$3,000 (2)
Finn Harding	$3,000 (4)
Josh Filmon	$3,000 (3)
Wyatt Bongiovanni	$3,000 (3)
Parker Gahagen	$3,000 (1)
Max Sasson	$3,000 (2)
Matt Copponi	$3,000 (4)
Wilmer Skoog	$3,000 (3)
Andre Lee	$3,000 (2)
Matyas Melovsky	$3,000 (4)
Tuomas Uronen	$3,000 (4)
John Leonard	$3,000 (3)
Total Farm Players	35
Salary Commitment
Year 21 : $163,200
Year 22 : $106,200
Year 23 : $53,000
Year 24 : $20,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Sports Arena
Level 1:	6000 - $100 - 5 621 - 93,68%
Level 2:	5000 - $60 - 4 884 - 97,67%
Level 3:	2000 - $35 - 1 892 - 94,62%
Level 4:	4000 - $20 - 3 914 - 97,84%
Luxury :	1000 - $200 - 926 - 92,57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 236 - 95,76%
Average Income per Game	$604,210
Year to Date Revenue	$1,812,629
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,884,300
Farm Players Total Salaries	$132,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,300,600
Farm Year To Date Expenses	$68,560
Pro Salary Cap To Date	$3,235,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,564,177
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$275,050
Pro Estimated Expenses	$47,583,650
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,688
Farm Estimated Expenses	$1,063,656
Estimated Season Expenses	$48,647,306
Season Salary Cap	$49,884,300
Estimate Under Maximum Salary Cap of $50,000,000	$115,700
Estimate Over Minimum Salary Cap of $30,000,000	$19,884,300
Current Bank Account	$26,200,204
Projected Bank Account	$1,117,075

Pro Players Salaries
William Nylander	$6,500,000 (2)
Adrian Kempe	$5,000,000 (2)
Sebastian Aho	$5,000,000 (1)
Brady Skjei	$5,000,000 (2)
Gustav Forsling	$5,000,000 (1)
Steven Stamkos	$3,680,000 (1)
Brock Boeser	$3,170,406 (2)
Joseph Woll	$2,699,999 (1)
Mason Marchment	$2,500,000 (4)
Justin Faulk	$2,500,000 (1)
Sean Walker	$2,013,895 (2)
Brenden Dillon	$1,120,000 (2)
Ryan McLeod	$1,000,000 (2)
Nate Schmidt	$1,000,000 (1)
Josh Anderson	$1,000,000 (2)
Anthony Stolarz	$900,000 (2)
Parker Kelly	$500,000 (1)
Barclay Goodrow	$500,000 (1)
Nick Foligno	$500,000 (1)
Matej Blumel	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 21 : $49,884,300
Year 22 : $28,204,301
Year 23 : $2,500,000
Year 24 : $2,500,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,884,300
Year 22 : $28,204,301
Year 23 : $2,500,000
Year 24 : $2,500,000

Farm Players Salaries
Ty Emberson	$10,000 (3)
Jonathan Quick	$9,000 (2)
Eduard Sale	$9,000 (3)
Jan Mysak	$5,000 (1)
Max Shabanov	$5,000 (2)
Danil Zhilkin	$5,000 (2)
Tanner Howe	$5,000 (4)
Brayden Pachal	$5,000 (1)
Cooper Black	$5,000 (1)
Michael Dipietro	$5,000 (2)
Bryce Montgomery	$3,000 (2)
Jan Jenik	$3,000 (3)
Connor Punnett	$3,000 (2)
Lucas Condotta	$3,000 (3)
Daylan Kuefler	$3,000 (2)
Shane Bowers	$3,000 (2)
Jack Matier	$3,000 (2)
Ville Heinola	$3,000 (3)
Jackson Dorrington	$3,000 (4)
Lassi Thomson	$3,000 (2)
Kyle McDonald	$3,000 (2)
Landon Sim	$3,000 (2)
Trent Miner	$3,000 (2)
Matteo Costantini	$3,000 (4)
Michael Koster	$3,000 (2)
Roman Schmidt	$3,000 (3)
Sam Morton	$3,000 (1)
Vsevolod Komarov	$3,000 (3)
Zakhar Bardakov	$3,000 (4)
Michael Karow	$3,000 (4)
Mason Shaw	$3,000 (4)
Riley Stillman	$3,000 (1)
Aidan Fulp	$3,000 (4)
Total Farm Players	33
Salary Commitment
Year 21 : $132,000
Year 22 : $111,000
Year 23 : $57,000
Year 24 : $23,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5 626 - 93,77%
Level 2:	5000 - $60 - 4 810 - 96,20%
Level 3:	2000 - $35 - 1 945 - 97,25%
Level 4:	4000 - $25 - 2 843 - 71,06%
Luxury :	1000 - $200 - 904 - 90,40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 841 - 92,05%
Farm Level 2:	1000 - $15 - 901 - 90,10%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 128 - 89,60%
Average Income per Game	$597,280
Year to Date Revenue	$1,194,560
Farm
Home Games Left	35
Average Attendance - %	2 742 - 91,40%
Average Income per Game	$68,596
Year to Date Revenue	$68,596
Expense
Pro Players Total Salaries	$49,439,222
Farm Players Total Salaries	$218,340
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,466,332
Farm Year To Date Expenses	$73,464
Pro Salary Cap To Date	$3,206,868
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,891,200
Farm Estimated Season Revenue	$2,400,860
Pro Remaining Season Days	173
Pro Expenses Per Days	$288,861
Pro Estimated Expenses	$49,972,953
Farm Remaining Season Days	187
Farm Expenses Per Days	$6,122
Farm Estimated Expenses	$1,144,814
Estimated Season Expenses	$51,117,767
Season Salary Cap	$49,439,222
Estimate Under Maximum Salary Cap of $50,000,000	$560,778
Estimate Over Minimum Salary Cap of $30,000,000	$19,439,222
Current Bank Account	$83,144,937
Projected Bank Account	$58,319,230

Pro Players Salaries
Jack Eichel	$6,500,000 (2)
Miro Heiskanen	$5,000,000 (2)
Mikhail Sergachev	$5,000,000 (2)
Robert Thomas	$4,999,999 (1)
Morgan Geekie	$4,469,667 (4)
Boone Jenner	$3,500,000 (1)
Andrei Svechnikov	$3,499,999 (4)
Neal Pionk	$2,970,333 (3)
Pius Suter	$2,050,000 (3)
Jacob Markstrom	$2,000,000 (2)
Rasmus Ristolainen	$1,801,724 (3)
Erik Haula	$1,000,000 (3)
Alexis Lafreniere	$1,000,000 (1)
Alex Lyon	$900,000 (1)
Macklin Celebrini	$900,000 (3)
Luke Hughes	$900,000 (2)
Connor Bedard	$900,000 (2)
Matvei Michkov	$900,000 (3)
Morgan Barron	$847,500 (4)
Alexander Nikishin	$300,000 (4)
Total Pro Players	20
Salary Commitment
Year 21 : $49,439,222
Year 22 : $39,039,223
Year 23 : $18,739,223
Year 24 : $9,117,166
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,439,222
Year 22 : $39,039,223
Year 23 : $18,739,223
Year 24 : $9,117,166

Farm Players Salaries
Henri Jokiharju	$10,000 (1)
Anthony Beauvillier	$10,000 (2)
Jacob MacDonald	$10,000 (2)
Igor Chernyshov	$9,000 (4)
Ivan Miroshnichenko	$9,000 (2)
Yaroslav Askarov	$9,000 (1)
Artyom Levshunov	$9,000 (3)
Gabe Perreault	$9,000 (4)
Kevin Korchinski	$9,000 (2)
Danila Yurov	$9,000 (4)
Eric Robinson	$8,400 (4)
Jonas Johansson	$8,240 (4)
Kaapo Kahkonen	$7,500 (4)
Hunter Haight	$5,000 (3)
Ty Tullio	$5,000 (1)
Justin Sourdif	$5,000 (1)
Brett Harrison	$5,000 (2)
Harrison Brunicke	$5,000 (4)
Artem Duda	$5,000 (3)
Lukas Cormier	$5,000 (1)
Nathan Bastian	$5,000 (1)
Julian Lutz	$5,000 (3)
Nikita Chibrikov	$5,000 (2)
Lenni Hameenaho	$5,000 (4)
Ryan Ufko	$5,000 (3)
Ryan Greene	$5,000 (4)
Adam Engstrom	$5,000 (3)
Boris Katchouk	$4,200 (4)
Jack Anderson	$3,000 (2)
Jacob Julien	$3,000 (4)
Josh Bloom	$3,000 (1)
Ronan Seeley	$3,000 (1)
Kalan Lind	$3,000 (4)
Eetu Liukas	$3,000 (2)
Nikita Novikov	$3,000 (2)
Luke Haymes	$3,000 (2)
Arsenii Sergeev	$3,000 (4)
Total Farm Players	37
Salary Commitment
Year 21 : $218,340
Year 22 : $173,340
Year 23 : $113,340
Year 24 : $79,340
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kiel Center
Level 1:	6000 - $80 - 5 625 - 93,75%
Level 2:	5000 - $60 - 4 632 - 92,63%
Level 3:	2000 - $25 - 2 000 - 100,00%
Level 4:	4000 - $15 - 3 982 - 99,55%
Luxury :	1000 - $150 - 947 - 94,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 913 - 95,65%
Farm Level 2:	1000 - $15 - 947 - 94,70%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17 186 - 95,48%
Average Income per Game	$499,632
Year to Date Revenue	$999,263
Farm
Home Games Left	34
Average Attendance - %	2 860 - 95,33%
Average Income per Game	$71,421
Year to Date Revenue	$142,842
Expense
Pro Players Total Salaries	$46,916,125
Farm Players Total Salaries	$124,000
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,185,807
Farm Year To Date Expenses	$158,607
Pro Salary Cap To Date	$3,049,587
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,985,260
Farm Estimated Season Revenue	$2,428,314
Pro Remaining Season Days	173
Pro Expenses Per Days	$264,952
Pro Estimated Expenses	$45,836,696
Farm Remaining Season Days	187
Farm Expenses Per Days	$13,186
Farm Estimated Expenses	$2,465,782
Estimated Season Expenses	$48,302,478
Season Salary Cap	$46,916,125
Estimate Under Maximum Salary Cap of $50,000,000	$3,083,875
Estimate Over Minimum Salary Cap of $30,000,000	$16,916,125
Current Bank Account	$189,472,174
Projected Bank Account	$163,583,270

Pro Players Salaries
Adam Fox	$6,500,000 (1)
Colton Parayko	$5,000,000 (1)
Vincent Trocheck	$5,000,000 (1)
Teuvo Teravainen	$3,500,000 (2)
Martin Necas (Out of Payroll)	$3,500,000 (2)
Sam Bennett	$3,500,000 (2)
John Tavares	$3,500,000 (3)
Matt Roy	$3,017,625 (1)
Nikita Zadorov	$2,500,000 (2)
Scott Wedgewood	$2,470,000 (2)
Elvis Merzlikins	$2,000,000 (2)
Anders Lee	$1,840,000 (2)
Ilya Lyubushkin	$1,800,000 (2)
Vladislav Namestnikov	$1,000,000 (2)
Keegan Kolesar	$1,000,000 (2)
Connor McMichael	$1,000,000 (2)
Timothy Liljegren	$1,000,000 (1)
Jack Drury	$500,000 (2)
Josh Mahura	$500,000 (2)
Dmitri Voronkov	$500,000 (2)
Colin Blackwell	$488,500 (1)
Adam Klapka	$300,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $50,416,125
Year 22 : $29,410,000
Year 23 : $3,500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,416,125
Year 22 : $29,410,000
Year 23 : $3,500,000
Year 24 : $0

Farm Players Salaries
Jordan Spence	$10,000 (2)
Alec Regula	$5,000 (4)
Noah Warren	$5,000 (3)
Albert Johansson	$5,000 (1)
Aidan McDonough	$5,000 (2)
C.J. Smith	$5,000 (2)
Domenick Fensore	$5,000 (2)
Etienne Morin	$5,000 (4)
Logan Mailloux	$5,000 (2)
Colton White	$5,000 (1)
Kyle MacLean	$5,000 (1)
Olivier Nadeau	$5,000 (4)
Michael Pezzetta	$5,000 (1)
Kyle Capobianco	$3,000 (2)
Joona Koppanen	$3,000 (1)
Erik Portillo	$3,000 (2)
Arno Tiefensee	$3,000 (4)
Angus Crookshank	$3,000 (1)
Arseny Gritsyuk	$3,000 (4)
Carter Berger	$3,000 (1)
D.J. King	$3,000 (1)
Olle Lycksell	$3,000 (2)
Kenny Connors	$3,000 (4)
Keean Washkurak	$3,000 (3)
Trey Fix-Wolansky	$3,000 (1)
Hugh McGing	$3,000 (1)
John Farinacci	$3,000 (2)
Jon-Randall Avon	$3,000 (3)
Filip Larsson	$3,000 (2)
Joey Willis	$3,000 (4)
Ivan Prosvetov	$3,000 (2)
Total Farm Players	31
Salary Commitment
Year 21 : $124,000
Year 22 : $86,000
Year 23 : $38,000
Year 24 : $27,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Tampa Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ice Palace
Level 1:	6000 - $115 - 4 550 - 75,84%
Level 2:	5000 - $60 - 4 681 - 93,61%
Level 3:	2000 - $40 - 1 485 - 74,27%
Level 4:	4000 - $20 - 3 721 - 93,03%
Luxury :	1000 - $225 - 732 - 73,20%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 984 - 99,20%
Farm Level 2:	1000 - $15 - 948 - 94,80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	15 169 - 84,27%
Average Income per Game	$562,358
Year to Date Revenue	$1,687,073
Farm
Home Games Left	35
Average Attendance - %	2 932 - 97,73%
Average Income per Game	$73,621
Year to Date Revenue	$73,621
Expense
Pro Players Total Salaries	$49,992,753
Farm Players Total Salaries	$152,500
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,512,844
Farm Year To Date Expenses	$69,392
Pro Salary Cap To Date	$3,220,956
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,931,949
Farm Estimated Season Revenue	$2,576,735
Pro Remaining Season Days	173
Pro Expenses Per Days	$294,555
Pro Estimated Expenses	$50,958,015
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,791
Farm Estimated Expenses	$1,082,917
Estimated Season Expenses	$52,040,932
Season Salary Cap	$49,992,753
Estimate Under Maximum Salary Cap of $50,000,000	$7,247
Estimate Over Minimum Salary Cap of $30,000,000	$19,992,753
Current Bank Account	$82,005,294
Projected Bank Account	$54,473,046

Pro Players Salaries
J.T. Miller	$6,500,000 (2)
Charlie McAvoy	$6,500,000 (3)
John Carlson	$5,000,000 (2)
Matt Boldy	$4,250,000 (2)
Alexandre Carrier	$3,500,000 (4)
Jake McCabe	$3,500,000 (3)
Adin Hill	$3,000,000 (1)
Carter Hart	$2,500,000 (1)
Kiefer Sherwood	$2,500,000 (4)
Blake Coleman	$2,500,000 (3)
Carson Soucy	$1,830,000 (2)
Cody Ceci	$1,704,864 (4)
Will Borgen	$1,509,000 (4)
Mason Appleton	$1,498,889 (2)
Mason McTavish	$900,000 (1)
Beckett Sennecke	$900,000 (4)
Tim Washe	$500,000 (2)
Marat Khusnutdinov	$500,000 (2)
Oliver Kapanen	$300,000 (3)
Justin Robidas	$300,000 (3)
Tye Kartye	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $49,992,753
Year 22 : $43,592,753
Year 23 : $23,213,864
Year 24 : $10,113,864
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,992,753
Year 22 : $43,592,753
Year 23 : $23,213,864
Year 24 : $10,113,864

Farm Players Salaries
Zachary L'Heureux	$9,000 (2)
Nathan Gaucher	$9,000 (2)
Reid Schaefer	$9,000 (2)
Gavin Brindley	$9,000 (3)
Rutger McGroarty	$9,000 (3)
Louis Domingue	$7,500 (1)
Jansen Harkins	$5,000 (2)
Mike Benning	$5,000 (2)
Nikolas Brouillard	$5,000 (1)
Stephen Halliday	$5,000 (2)
Wyatt Newpower	$5,000 (4)
Adam Sykora	$5,000 (2)
Jesper Boqvist	$5,000 (2)
Lane Pederson	$5,000 (4)
Blake Hillman	$5,000 (3)
Carl Grundstrom	$5,000 (2)
Michael Eyssimont	$5,000 (3)
Nathan Smith	$5,000 (3)
Isaac Poulter	$5,000 (2)
Miles Wood	$5,000 (3)
Angus Booth	$3,000 (3)
Marc Gatcomb	$3,000 (1)
Sergei Murashov	$3,000 (3)
Jacob Truscott	$3,000 (4)
Joel Nystrom	$3,000 (4)
Topias Vilen	$3,000 (2)
Ole Bjorgvik-Holm	$3,000 (3)
Redmond Savage	$3,000 (4)
Zach Uens	$3,000 (2)
Konnor Smith	$3,000 (4)
Total Farm Players	30
Salary Commitment
Year 21 : $152,500
Year 22 : $137,000
Year 23 : $64,000
Year 24 : $22,000
Salary Average Commitment
Year 21 : $5,000
Year 22 : $5,000
Year 23 : $0
Year 24 : $0

Toronto Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5 774 - 96,23%
Level 2:	5000 - $60 - 4 907 - 98,14%
Level 3:	2000 - $35 - 1 931 - 96,55%
Level 4:	4000 - $20 - 3 715 - 92,88%
Luxury :	1000 - $200 - 947 - 94,65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 937 - 96,85%
Farm Level 2:	1000 - $15 - 912 - 91,15%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17 274 - 95,96%
Average Income per Game	$613,527
Year to Date Revenue	$2,454,109
Farm
Home Games Left	34
Average Attendance - %	2 849 - 94,95%
Average Income per Game	$71,692
Year to Date Revenue	$143,383
Expense
Pro Players Total Salaries	$50,693,909
Farm Players Total Salaries	$80,400
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,750,000)
Pro Year To Date Expenses	$3,649,548
Farm Year To Date Expenses	$65,148
Pro Salary Cap To Date	$3,325,224
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,314,036
Farm Estimated Season Revenue	$2,437,511
Pro Remaining Season Days	173
Pro Expenses Per Days	$301,048
Pro Estimated Expenses	$52,081,304
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,429
Farm Estimated Expenses	$1,015,223
Estimated Season Expenses	$53,096,527
Season Salary Cap	$48,943,909
Estimate Under Maximum Salary Cap of $50,000,000	$1,056,091
Estimate Over Minimum Salary Cap of $30,000,000	$18,943,909
Current Bank Account	$25,612,258
Projected Bank Account	($1,732,722)

Pro Players Salaries
Cale Makar	$8,000,000 (2)
Joey Daccord	$5,000,000 (1)
Jakob Chychrun	$3,500,000 (2)
Jonathan Marchessault	$3,500,000 (1)
Jean-Gabriel Pageau	$3,500,000 (1)
Nico Hischier	$3,500,000 (1)
Brandon Montour	$3,500,000 (3)
Trevor Zegras	$3,499,999 (2)
Jonathan Huberdeau	$3,300,000 (2)
Kyle Palmieri	$2,500,000 (1)
Brian Dumoulin	$2,200,000 (2)
Warren Foegele	$1,564,684 (1)
Zach Whitecloud	$1,539,393 (3)
Garnet Hathaway	$1,000,000 (1)
Matthew Knies	$900,000 (2)
Dylan Guenther	$900,000 (1)
Simon Edvinsson	$900,000 (1)
Nico Sturm	$829,833 (2)
Casey Cizikas	$760,000 (1)
Jakub Dobes	$300,000 (2)
Total Pro Players	20
Salary Commitment
Year 21 : $50,693,909
Year 22 : $27,569,225
Year 23 : $5,039,393
Year 24 : $0
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,693,909
Year 22 : $27,569,225
Year 23 : $5,039,393
Year 24 : $0

Farm Players Salaries
Haydn Fleury	$10,000 (1)
Michael Carcone	$10,000 (1)
Taylor Raddysh	$9,900 (1)
Michal Postava	$7,500 (2)
Brett Seney	$5,000 (1)
Mitchell Vande Sompel	$5,000 (2)
Clark Bishop	$5,000 (4)
Dominic Toninato	$5,000 (1)
Ashton Sautner	$5,000 (1)
Owen Flores	$3,000 (2)
Mackenzie MacEachern	$3,000 (2)
Josiah Slavin	$3,000 (2)
Jayson Megna	$3,000 (1)
Brett Chorske	$3,000 (2)
Henrik Rybinski	$3,000 (2)
Total Farm Players	15
Salary Commitment
Year 21 : $80,400
Year 22 : $32,500
Year 23 : $5,000
Year 24 : $5,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $88 - 5 587 - 93,12%
Level 2:	5000 - $56 - 4 638 - 92,76%
Level 3:	2000 - $33 - 1 959 - 97,95%
Level 4:	4000 - $18 - 3 606 - 90,15%
Luxury :	1000 - $177 - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	16 790 - 93,28%
Average Income per Game	$539,549
Year to Date Revenue	$539,549
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,489,012
Farm Players Total Salaries	$160,229
Coaches Total Salaries	$8,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,524,690
Farm Year To Date Expenses	$202,688
Pro Salary Cap To Date	$3,200,366
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,121,509
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$294,535
Pro Estimated Expenses	$50,954,555
Farm Remaining Season Days	187
Farm Expenses Per Days	$16,886
Farm Estimated Expenses	$3,157,682
Estimated Season Expenses	$54,112,237
Season Salary Cap	$49,489,012
Estimate Under Maximum Salary Cap of $50,000,000	$510,988
Estimate Over Minimum Salary Cap of $30,000,000	$19,489,012
Current Bank Account	$169,232,490
Projected Bank Account	$137,241,762

Pro Players Salaries
Nathan MacKinnon	$8,000,000 (2)
Filip Gustavsson	$5,000,000 (4)
Jake Guentzel	$5,000,000 (1)
Matthew Tkachuk	$5,000,000 (4)
Brady Tkachuk	$3,500,000 (1)
William Karlsson	$3,500,000 (3)
Kris Letang	$3,500,000 (2)
Jacob Trouba	$2,500,000 (2)
Josh Manson	$2,388,468 (2)
Mats Zuccarello	$1,840,000 (4)
Brayden Schenn	$1,745,269 (4)
Brayden McNabb	$1,680,000 (1)
Easton Cowan	$900,000 (4)
Shane Wright (Out of Payroll)	$900,000 (2)
Pavel Mintyukov	$900,000 (2)
Lane Hutson	$900,000 (3)
Nick Bjugstad	$831,546 (4)
Daniil Tarasov	$750,000 (3)
Cole Smith	$553,729 (3)
Matthew Poitras	$500,000 (2)
Corey Perry	$500,000 (4)
Total Pro Players	21
Salary Commitment
Year 21 : $50,389,012
Year 22 : $40,209,012
Year 23 : $21,520,544
Year 24 : $15,816,815
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $50,389,012
Year 22 : $40,209,012
Year 23 : $21,520,544
Year 24 : $15,816,815

Farm Players Salaries
Cayden Primeau	$10,000 (1)
Nick DeSimone	$10,000 (1)
Jujhar Khaira	$9,498 (2)
Jordan Dumais	$9,000 (3)
Owen Beck	$9,000 (3)
Jiri Kulich	$9,000 (2)
Matt Murray	$7,131 (2)
Dennis Hildeby	$5,000 (2)
Ludvig Jansson	$5,000 (4)
Elias Salomonsson	$5,000 (3)
Arber Xhekaj	$5,000 (1)
Egor Zamula	$5,000 (1)
Alex Alexeyev	$5,000 (2)
Rafael Harvey-Pinard	$3,600 (1)
Ben Hemmerling	$3,000 (3)
Casey Fitzgerald	$3,000 (1)
Alexis Gendron	$3,000 (2)
Jake Furlong	$3,000 (3)
Dans Locmelis	$3,000 (4)
Matt Rempe	$3,000 (2)
Dominic James	$3,000 (4)
Jackson Edward	$3,000 (3)
Vyacheslav Buteyets	$3,000 (3)
Gavin White	$3,000 (2)
Jared Davidson	$3,000 (2)
Kevin Gravel	$3,000 (1)
Kirill Kudryavtsev	$3,000 (3)
Jared Wright	$3,000 (4)
Maksymilian Szuber	$3,000 (2)
Kyle Jackson	$3,000 (4)
Marc-Andre Gaudet	$3,000 (4)
Parker Bell	$3,000 (3)
Ryan Hofer	$3,000 (4)
Kevin Reidler	$3,000 (4)
Jack Devine	$3,000 (4)
Total Farm Players	35
Salary Commitment
Year 21 : $160,229
Year 22 : $120,629
Year 23 : $70,000
Year 24 : $29,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - $120 - 3 989 - 66,48%
Level 2:	5000 - $81 - 3 321 - 66,43%
Level 3:	2000 - $61 - 893 - 44,67%
Level 4:	4000 - $40 - 1 644 - 41,09%
Luxury :	1000 - $300 - 566 - 56,57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	10 413 - 57,85%
Average Income per Game	$529,200
Year to Date Revenue	$1,587,601
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,150,000
Farm Players Total Salaries	$108,000
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,896,215
Farm Year To Date Expenses	$67,251
Pro Salary Cap To Date	$2,831,352
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,638,813
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$265,676
Pro Estimated Expenses	$45,961,948
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,568
Farm Estimated Expenses	$1,041,216
Estimated Season Expenses	$47,003,164
Season Salary Cap	$48,150,000
Estimate Under Maximum Salary Cap of $50,000,000	$1,850,000
Estimate Over Minimum Salary Cap of $30,000,000	$18,150,000
Current Bank Account	$25,703,794
Projected Bank Account	($660,557)

Pro Players Salaries
Logan Thompson	$5,000,000 (1)
Mikko Rantanen	$5,000,000 (4)
Mikael Granlund	$3,500,000 (4)
John Marino	$3,500,000 (2)
Jonas Brodin	$3,500,000 (3)
Jamie Oleksiak	$2,500,000 (4)
Andrew Copp	$2,500,000 (3)
Alexander Wennberg	$2,500,000 (2)
Fabian Zetterlund	$2,500,000 (1)
Connor Murphy	$2,500,000 (2)
Ivan Barbashev	$2,500,000 (2)
Adam Lowry	$2,500,000 (2)
Jason Zucker	$2,250,000 (1)
Drew O'Connor	$1,000,000 (1)
Nino Niederreiter	$1,000,000 (2)
Bobby Brink	$1,000,000 (3)
Braden Schneider	$1,000,000 (1)
Alex Iafallo	$1,000,000 (2)
Jake Allen	$900,000 (2)
Kevin Bahl	$500,000 (2)
Nicholas Robertson	$500,000 (2)
Collin Graf	$500,000 (1)
Connor Zary	$500,000 (3)
Total Pro Players	23
Salary Commitment
Year 21 : $48,150,000
Year 22 : $35,900,000
Year 23 : $18,500,000
Year 24 : $11,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $48,150,000
Year 22 : $35,900,000
Year 23 : $18,500,000
Year 24 : $11,000,000

Farm Players Salaries
Cale Fleury	$10,000 (2)
Kevin Hayes	$10,000 (1)
Sam Dickinson	$9,000 (4)
David Reinbacher	$9,000 (2)
Sebastian Cossa	$9,000 (1)
Garrett Pilon	$5,000 (4)
Dylan Coghlan	$5,000 (4)
Dennis Cholowski	$5,000 (1)
Tyler Pitlick	$5,000 (1)
Leevi Merilainen	$5,000 (1)
Joey Anderson	$5,000 (1)
Sam Colangelo	$5,000 (3)
William Stromgren	$5,000 (2)
Artur Akhtyamov	$5,000 (3)
Jack Finley	$5,000 (1)
Matthew Highmore	$5,000 (2)
Melvin Fernstrom	$3,000 (4)
Martin Pospisil	$3,000 (2)
Total Farm Players	18
Salary Commitment
Year 21 : $108,000
Year 22 : $64,000
Year 23 : $32,000
Year 24 : $22,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Vegas Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5 607 - 93,45%
Level 2:	5000 - $60 - 4 946 - 98,91%
Level 3:	2000 - $35 - 1 916 - 95,81%
Level 4:	4000 - $25 - 2 568 - 64,20%
Luxury :	1000 - $200 - 932 - 93,18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	15 969 - 88,72%
Average Income per Game	$599,287
Year to Date Revenue	$2,397,149
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,007,548
Farm Players Total Salaries	$159,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,750,000)
Pro Year To Date Expenses	$3,115,084
Farm Year To Date Expenses	$70,026
Pro Salary Cap To Date	$3,050,222
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,772,916
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$254,095
Pro Estimated Expenses	$43,958,435
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,824
Farm Estimated Expenses	$1,089,088
Estimated Season Expenses	$45,047,523
Season Salary Cap	$44,257,548
Estimate Under Maximum Salary Cap of $50,000,000	$5,742,452
Estimate Over Minimum Salary Cap of $30,000,000	$14,257,548
Current Bank Account	$57,720,515
Projected Bank Account	$35,445,908

Pro Players Salaries
Leon Draisaitl	$8,000,000 (3)
Zach Hyman	$5,000,000 (2)
Jack Hughes	$5,000,000 (2)
Adam Larsson	$3,990,845 (1)
Tyler Seguin	$3,500,000 (1)
Jeremy Swayman	$3,000,000 (1)
Brent Burns	$2,500,000 (3)
Trevor Moore (Out of Payroll)	$2,350,000 (2)
Pyotr Kochetkov	$2,000,000 (1)
Eetu Luostarinen	$1,999,998 (1)
Dylan DeMelo	$1,866,705 (3)
Scott Mayfield	$1,250,000 (3)
Ian Cole	$1,000,000 (4)
Brandon Tanev	$1,000,000 (4)
Filip Chytil	$1,000,000 (1)
Owen Power	$900,000 (1)
Nic Dowd	$800,000 (3)
Tyler Myers	$800,000 (2)
Justin Hryckowian	$500,000 (1)
Kirill Marchenko	$500,000 (1)
Josh Doan	$500,000 (1)
Cameron Hughes	$300,000 (2)
Callum Tung	$300,000 (1)
Jackson Blake	$300,000 (3)
Total Pro Players	24
Salary Commitment
Year 21 : $48,357,548
Year 22 : $30,166,705
Year 23 : $16,716,705
Year 24 : $2,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $48,357,548
Year 22 : $30,166,705
Year 23 : $16,716,705
Year 24 : $2,000,000

Farm Players Salaries
Matt Villalta	$10,000 (1)
Justus Annunen	$10,000 (3)
Jacob Fowler	$9,000 (3)
Fabian Lysell	$9,000 (1)
Alexander Suzdalev	$5,000 (4)
Maveric Lamoureux	$5,000 (3)
Philipp Kurashev	$5,000 (3)
Devin Kaplan	$5,000 (4)
James Malatesta	$5,000 (2)
Luke Tuch	$5,000 (3)
Koehn Ziemmer	$5,000 (4)
Jack Peart	$5,000 (3)
Cole Koepke	$5,000 (4)
Joel Blomqvist	$5,000 (2)
Kirill Gerasimyuk	$5,000 (4)
Riley Bezeau	$3,000 (2)
Daniel Laatsch	$3,000 (2)
Georgii Merkulov	$3,000 (1)
Emil Lilleberg	$3,000 (2)
David Gucciardi	$3,000 (2)
Ben Steeves	$3,000 (1)
Anri Ravinskis	$3,000 (2)
Cameron Butler	$3,000 (2)
Vyacheslav Peksa	$3,000 (3)
Evan Vierling	$3,000 (2)
Joe Fleming	$3,000 (1)
Jacob Melanson	$3,000 (2)
Tyrel Bauer	$3,000 (2)
Mikael Pyyhtia	$3,000 (2)
Riley Duran	$3,000 (1)
Travis Mitchell	$3,000 (3)
Alex Steeves	$3,000 (1)
Ben McCartney	$3,000 (2)
Trey Taylor	$3,000 (1)
Viljami Marjala	$3,000 (4)
Patrick Giles	$3,000 (2)
Jack Williams	$3,000 (2)
Total Farm Players	37
Salary Commitment
Year 21 : $159,000
Year 22 : $122,000
Year 23 : $73,000
Year 24 : $28,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6000 - $250 - 2 400 - 40,00%
Level 2:	5000 - $185 - 2 000 - 40,00%
Level 3:	2000 - $100 - 800 - 40,00%
Level 4:	4000 - $50 - 1 600 - 40,00%
Luxury :	1000 - $500 - 400 - 40,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 806 - 90,28%
Farm Level 2:	1000 - $15 - 897 - 89,65%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	7 200 - 40,00%
Average Income per Game	$678,300
Year to Date Revenue	$1,356,600
Farm
Home Games Left	34
Average Attendance - %	2 702 - 90,07%
Average Income per Game	$67,443
Year to Date Revenue	$134,886
Expense
Pro Players Total Salaries	$41,549,997
Farm Players Total Salaries	$57,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,134,050
Farm Year To Date Expenses	$63,712
Pro Salary Cap To Date	$3,127,570
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,132,000
Farm Estimated Season Revenue	$2,293,062
Pro Remaining Season Days	173
Pro Expenses Per Days	$225,135
Pro Estimated Expenses	$38,948,355
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,312
Farm Estimated Expenses	$993,344
Estimated Season Expenses	$39,941,699
Season Salary Cap	$41,549,997
Estimate Under Maximum Salary Cap of $50,000,000	$8,450,003
Estimate Over Minimum Salary Cap of $30,000,000	$11,549,997
Current Bank Account	$94,872,915
Projected Bank Account	$84,356,278

Pro Players Salaries
Connor McDavid (Out of Payroll)	$8,000,000 (1)
Aaron Ekblad	$6,500,000 (1)
Zach Werenski	$6,500,000 (2)
Sam Reinhart	$5,000,000 (4)
Mitch Marner	$5,000,000 (3)
Seth Jarvis	$4,199,999 (2)
Thomas Harley	$4,199,999 (2)
Alex Newhook	$1,999,999 (1)
Vitek Vanecek	$1,250,000 (1)
Frederik Andersen	$900,000 (2)
Mavrik Bourque	$900,000 (1)
Hendrix Lapierre	$900,000 (1)
Travis Hamonic	$900,000 (2)
Brandt Clarke	$900,000 (1)
Brett Leason	$500,000 (1)
Brett Howden	$500,000 (1)
Brandon Duhaime	$500,000 (1)
Marshall Warren	$300,000 (3)
Nils Aman	$300,000 (1)
Ben Meyers	$300,000 (3)
Total Pro Players	20
Salary Commitment
Year 21 : $49,549,997
Year 22 : $27,299,998
Year 23 : $10,600,000
Year 24 : $5,000,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $49,549,997
Year 22 : $27,299,998
Year 23 : $10,600,000
Year 24 : $5,000,000

Farm Players Salaries
Henrik Tikkanen	$3,000 (2)
Ethan Frisch	$3,000 (4)
Brody Lamb	$3,000 (4)
Christoffer Sedoff	$3,000 (2)
Cooper Marody	$3,000 (4)
Cooper Moore	$3,000 (4)
Ethan Cardwell	$3,000 (2)
Navrin Mutter	$3,000 (3)
Reese Johnson	$3,000 (2)
Curtis Douglas	$3,000 (3)
Ryder Rolston	$3,000 (2)
Gabe Klassen	$3,000 (2)
Nicolas Aube-Kubel	$3,000 (3)
Jackson Hallum	$3,000 (4)
Leo Loof	$3,000 (2)
Jimmy Huntington	$3,000 (1)
Nikita Nesterenko	$3,000 (2)
Kalle Vaisanen	$3,000 (4)
Anton Blidh	$3,000 (1)
Total Farm Players	19
Salary Commitment
Year 21 : $57,000
Year 22 : $51,000
Year 23 : $27,000
Year 24 : $18,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Phillips Arena
Level 1:	6000 - $100 - 5 723 - 95,39%
Level 2:	5000 - $60 - 4 762 - 95,24%
Level 3:	2000 - $35 - 1 908 - 95,38%
Level 4:	4000 - $20 - 3 783 - 94,58%
Luxury :	1000 - $200 - 999 - 99,90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 175 - 95,42%
Average Income per Game	$612,144
Year to Date Revenue	$1,836,432
Farm
Home Games Left	36
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,175,762
Farm Players Total Salaries	$120,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$3,131,400
Farm Year To Date Expenses	$67,572
Pro Salary Cap To Date	$3,060,048
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,873,616
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	173
Pro Expenses Per Days	$260,950
Pro Estimated Expenses	$45,144,350
Farm Remaining Season Days	187
Farm Expenses Per Days	$5,631
Farm Estimated Expenses	$1,052,997
Estimated Season Expenses	$46,197,347
Season Salary Cap	$47,175,762
Estimate Under Maximum Salary Cap of $50,000,000	$2,824,238
Estimate Over Minimum Salary Cap of $30,000,000	$17,175,762
Current Bank Account	$78,393,157
Projected Bank Account	$56,069,426

Pro Players Salaries
Alex Ovechkin	$5,440,000 (2)
Roope Hintz	$5,000,000 (2)
Mackenzie Blackwood	$5,000,000 (1)
Mark Stone	$4,287,602 (2)
Rasmus Dahlin	$3,500,000 (1)
Matt Duchene	$3,500,000 (2)
Lucas Raymond	$3,500,000 (4)
Dylan Holloway	$3,499,999 (1)
Jake DeBrusk	$3,110,314 (2)
Matty Beniers	$2,500,000 (1)
Scott Laughton	$2,037,847 (1)
Ryan McDonagh	$1,400,000 (2)
Olen Zellweger	$900,000 (2)
David Rittich	$900,000 (1)
Matthew Robertson	$500,000 (3)
Brock Faber	$500,000 (2)
Zach Bogosian	$500,000 (1)
Vinni Lettieri	$500,000 (2)
Ryan Lomberg	$300,000 (4)
Justin Kirkland	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 21 : $47,175,762
Year 22 : $28,937,916
Year 23 : $4,300,000
Year 24 : $3,800,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $47,175,762
Year 22 : $28,937,916
Year 23 : $4,300,000
Year 24 : $3,800,000

Farm Players Salaries
Matt Benning	$10,000 (1)
Axel Sandin-Pellikka	$9,000 (4)
Noel Gunler	$9,000 (3)
Devin Cooley	$7,500 (2)
Matvey Petrov	$5,000 (2)
David Goyette	$5,000 (3)
Gavin Hayes	$5,000 (3)
Pierre-Olivier Joseph	$5,000 (1)
Declan Chisholm	$5,000 (3)
Landon Slaggert	$5,000 (2)
Michael Hrabal	$5,000 (4)
Stanislav Svozil	$5,000 (2)
Tyler Tucker	$5,000 (4)
Yegor Sidorov	$5,000 (3)
Aleksei Kolosov	$5,000 (2)
Noah Powell	$3,000 (4)
Jake Boltmann	$3,000 (2)
Isaak Phillips	$3,000 (1)
Josh Davies	$3,000 (1)
Jakub Stancl	$3,000 (3)
Matthew Kessel	$3,000 (3)
Montana Onyebuchi	$3,000 (1)
Daniel Carr	$3,000 (1)
Isaac Ratcliffe	$3,000 (2)
Mason Millman	$3,000 (2)
Total Farm Players	25
Salary Commitment
Year 21 : $120,500
Year 22 : $93,500
Year 23 : $57,000
Year 24 : $22,000
Salary Average Commitment
Year 21 : $0
Year 22 : $0
Year 23 : $0
Year 24 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $50,000,000 Available Cap Space	Over Minimum of $30,000,000	Farm Salary Cap	Under Maximum of $75,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$136,587,652	$30,849,997	$19,150,003	$849,997	$251,000	$74,749,000	23	54	77
Boston Bruins	$864,038,611	$49,999,999	$1	$19,999,999	$78,750	$74,921,250	20	21	41
Buffalo Sabres	$83,910,047	$48,102,033	$1,897,967	$18,102,033	$91,000	$74,909,000	20	22	42
Calgary Flames	$25,674,592	$37,027,972	$12,972,028	$7,027,972	$58,000	$74,942,000	23	11	34
Carolina Hurricanes	$46,459,843	$49,606,500	$393,500	$19,606,500	$155,390	$74,844,610	24	28	52
Chicago Blackhawks	$2,826,330	$47,700,000	$2,300,000	$17,700,000	$63,000	$74,937,000	21	17	38
Colorado Avalanche	$67,126,257	$44,100,000	$5,900,000	$14,100,000	$97,300	$74,902,700	20	23	43
Columbus Jackets	$4,013,310	$40,960,078	$9,039,922	$10,960,078	$55,000	$74,945,000	21	15	36
Dallas Stars	$26,000,089	$45,464,258	$4,535,742	$15,464,258	$102,300	$74,897,700	22	24	46
Detroit Red Wings	$52,912,903	$34,140,000	$15,860,000	$4,140,000	$48,000	$74,952,000	21	14	35
Edmonton Oilers	$5,758,954	$32,742,000	$17,258,000	$2,742,000	$74,000	$74,926,000	24	16	40
Florida Panthers	$36,312,256	$30,651,072	$19,348,928	$651,072	$129,000	$74,871,000	21	31	52
Los Angeles Kings	$8,986,236	$46,687,557	$3,312,443	$16,687,557	$141,132	$74,858,868	21	25	46
Minnesota Wild	$49,901,755	$42,252,500	$7,747,500	$12,252,500	$94,500	$74,905,500	22	16	38
Montreal Canadiens	$45,887,982	$38,529,248	$11,470,752	$8,529,248	$201,000	$74,799,000	23	45	68
Nashville Predators	$73,139,988	$50,494,676	-$494,676	$20,494,676	$115,800	$74,884,200	21	28	49
New Jersey Devils	$898,401,553	$47,632,302	$2,367,698	$17,632,302	$132,995	$74,867,005	20	27	47
New York Islanders	$201,639,373	$48,577,257	$1,422,743	$18,577,257	$152,795	$74,847,205	21	28	49
New York Rangers	$48,312,474	$45,235,515	$4,764,485	$15,235,515	$133,708	$74,866,292	21	29	50
Ottawa Senators	$32,547,863	$47,299,909	$2,700,091	$17,299,909	$238,100	$74,761,900	20	48	68
Philadelphia Flyers	$356,708,799	$37,649,956	$12,350,044	$7,649,956	$216,045	$74,783,955	21	47	68
Pittsburgh Penguins	$77,169,933	$49,299,998	$700,002	$19,299,998	$163,200	$74,836,800	22	35	57
San Jose Sharks	$26,200,204	$49,884,300	$115,700	$19,884,300	$132,000	$74,868,000	20	33	53
Seattle Kraken	$83,144,937	$49,439,222	$560,778	$19,439,222	$218,340	$74,781,660	20	37	57
St-Louis Blues	$189,472,174	$46,916,125	$3,083,875	$16,916,125	$124,000	$74,876,000	22	31	53
Tampa Lightning	$82,005,294	$49,992,753	$7,247	$19,992,753	$152,500	$74,847,500	21	30	51
Toronto Leafs	$25,612,258	$48,943,909	$1,056,091	$18,943,909	$80,400	$74,919,600	20	15	35
Utah Mammoth	$169,232,490	$49,489,012	$510,988	$19,489,012	$160,229	$74,839,771	21	35	56
Vancouver Canucks	$25,703,794	$48,150,000	$1,850,000	$18,150,000	$108,000	$74,892,000	23	18	41
Vegas Knights	$57,720,515	$44,257,548	$5,742,452	$14,257,548	$159,000	$74,841,000	24	37	61
Washington Capitals	$94,872,915	$41,549,997	$8,450,003	$11,549,997	$57,000	$74,943,000	20	19	39
Winnipeg Jets	$78,393,157	$47,175,762	$2,824,238	$17,175,762	$120,500	$74,879,500	20	25	45

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %